LBO — NORTHSHORE UNIVERSITY HEALTHSYSTEM
IRR: 35.0% | MOIC: 4.48x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
35.0%
IRR
4.48x
MOIC
$467.2M
Entry EV
$1.3B
Exit EV
$240.4M
Equity Invested
Sources & Uses
S&UTotal · $467.2M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $181.4M | 38.8% | |
| Sub Debt | $45.4M | 9.7% | |
| Equity | $240.4M | 51.5% | |
| Enterprise Value | $453.6M | 97.1% | |
| Transaction Fees | $13.6M | 2.9% | |
| Total Uses | $467.2M | 100.0% |
Interpretation
INTAt 4.48x MOIC and 35.0% 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 | $124.2M |
| Exit Ev | $1.3B |
| Net Debt At Exit | $226.8M |
| Equity At Exit | $1.1B |
| Equity Invested | $240.4M |
| Total Value Created | $836.6M |
| Value From Growth | $827.5M |
| Value From Multiple | $22.7M |
| Value From Deleveraging | 0.0% |