LBO — FHN MEMORIAL HOSPITAL
IRR: 26.0% | MOIC: 3.17x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
26.0%
IRR
3.17x
MOIC
$54.9M
Entry EV
$115.7M
Exit EV
$28.2M
Equity Invested
Sources & Uses
S&UTotal · $54.9M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $21.3M | 38.8% | |
| Sub Debt | $5.3M | 9.7% | |
| Equity | $28.2M | 51.5% | |
| Enterprise Value | $53.3M | 97.1% | |
| Transaction Fees | $1.6M | 2.9% | |
| Total Uses | $54.9M | 100.0% |
Interpretation
INTAt 3.17x MOIC and 26.0% 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 | $11.0M |
| Exit Ev | $115.7M |
| Net Debt At Exit | $26.1M |
| Equity At Exit | $89.6M |
| Equity Invested | $28.2M |
| Total Value Created | $61.4M |
| Value From Growth | $59.8M |
| Value From Multiple | $2.7M |
| Value From Deleveraging | $0.5M |