LBO — EMORY JOHNS CREEK HOSPITAL
IRR: 26.1% | MOIC: 3.19x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
26.1%
IRR
3.19x
MOIC
$97.8M
Entry EV
$207.3M
Exit EV
$50.3M
Equity Invested
Sources & Uses
S&UTotal · $97.8M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $38.0M | 38.8% | |
| Sub Debt | $9.5M | 9.7% | |
| Equity | $50.3M | 51.5% | |
| Enterprise Value | $95.0M | 97.1% | |
| Transaction Fees | $2.8M | 2.9% | |
| Total Uses | $97.8M | 100.0% |
Interpretation
INTAt 3.19x MOIC and 26.1% IRR over 5 years, this deal exceeds the typical 20% hurdle — strong candidate.
Key drivers: Check the EBITDA bridge to identify highest-probability levers, the debt schedule for leverage trajectory, or the challenge solver to see what breaks the deal.
Returns Waterfall
WFL| Component | Value |
|---|---|
| Exit Ebitda | $19.7M |
| Exit Ev | $207.3M |
| Net Debt At Exit | $46.6M |
| Equity At Exit | $160.6M |
| Equity Invested | $50.3M |
| Total Value Created | $110.3M |
| Value From Growth | $107.5M |
| Value From Multiple | $4.7M |
| Value From Deleveraging | $0.9M |