LBO — SSM HEALTH ST. MARYS HOSPITAL
IRR: 16.7% | MOIC: 2.16x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.7%
IRR
2.16x
MOIC
$142.6M
Entry EV
$215.2M
Exit EV
$73.4M
Equity Invested
Sources & Uses
S&UTotal · $142.6M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $55.4M | 38.8% | |
| Sub Debt | $13.8M | 9.7% | |
| Equity | $73.4M | 51.5% | |
| Enterprise Value | $138.4M | 97.1% | |
| Transaction Fees | $4.2M | 2.9% | |
| Total Uses | $142.6M | 100.0% |
Interpretation
INTAt 2.16x MOIC and 16.7% IRR over 5 years, this deal meets the 15-20% range — acceptable with operational upside.
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 | $20.5M |
| Exit Ev | $215.2M |
| Net Debt At Exit | $56.7M |
| Equity At Exit | $158.5M |
| Equity Invested | $73.4M |
| Total Value Created | $85.1M |
| Value From Growth | $69.9M |
| Value From Multiple | $6.9M |
| Value From Deleveraging | $12.5M |