LBO — ST. ANTHONYS MEMORIAL HOSPITAL
IRR: 23.9% | MOIC: 2.92x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
23.9%
IRR
2.92x
MOIC
$71.3M
Entry EV
$140.7M
Exit EV
$36.7M
Equity Invested
Sources & Uses
S&UTotal · $71.3M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $27.7M | 38.8% | |
| Sub Debt | $6.9M | 9.7% | |
| Equity | $36.7M | 51.5% | |
| Enterprise Value | $69.2M | 97.1% | |
| Transaction Fees | $2.1M | 2.9% | |
| Total Uses | $71.3M | 100.0% |
Interpretation
INTAt 2.92x MOIC and 23.9% 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 | $13.4M |
| Exit Ev | $140.7M |
| Net Debt At Exit | $33.4M |
| Equity At Exit | $107.3M |
| Equity Invested | $36.7M |
| Total Value Created | $70.6M |
| Value From Growth | $67.9M |
| Value From Multiple | $3.5M |
| Value From Deleveraging | $1.2M |