LBO — ADVOCATE CHRIST HOSPITAL
IRR: 22.8% | MOIC: 2.80x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
22.8%
IRR
2.80x
MOIC
$664.4M
Entry EV
$1.3B
Exit EV
$341.9M
Equity Invested
Sources & Uses
S&UTotal · $664.4M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $258.0M | 38.8% | |
| Sub Debt | $64.5M | 9.7% | |
| Equity | $341.9M | 51.5% | |
| Enterprise Value | $645.1M | 97.1% | |
| Transaction Fees | $19.4M | 2.9% | |
| Total Uses | $664.4M | 100.0% |
Interpretation
INTAt 2.80x MOIC and 22.8% 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 | $120.2M |
| Exit Ev | $1.3B |
| Net Debt At Exit | $306.7M |
| Equity At Exit | $955.7M |
| Equity Invested | $341.9M |
| Total Value Created | $613.8M |
| Value From Growth | $585.1M |
| Value From Multiple | $32.3M |
| Value From Deleveraging | $15.8M |