LBO — CARLE FOUNDATION HOSPITAL
IRR: 16.6% | MOIC: 2.15x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.6%
IRR
2.15x
MOIC
$1.5B
Entry EV
$2.2B
Exit EV
$764.7M
Equity Invested
Sources & Uses
S&UTotal · $1.5B| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $577.1M | 38.8% | |
| Sub Debt | $144.3M | 9.7% | |
| Equity | $764.7M | 51.5% | |
| Enterprise Value | $1.4B | 97.1% | |
| Transaction Fees | $43.3M | 2.9% | |
| Total Uses | $1.5B | 100.0% |
Interpretation
INTAt 2.15x MOIC and 16.6% 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 | $212.7M |
| Exit Ev | $2.2B |
| Net Debt At Exit | $589.5M |
| Equity At Exit | $1.6B |
| Equity Invested | $764.7M |
| Total Value Created | $879.6M |
| Value From Growth | $718.8M |
| Value From Multiple | $72.1M |
| Value From Deleveraging | $131.9M |