LBO — EDWARD HOSPITAL
IRR: 18.2% | MOIC: 2.30x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
18.2%
IRR
2.30x
MOIC
$341.8M
Entry EV
$546.8M
Exit EV
$175.9M
Equity Invested
Sources & Uses
S&UTotal · $341.8M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $132.7M | 38.8% | |
| Sub Debt | $33.2M | 9.7% | |
| Equity | $175.9M | 51.5% | |
| Enterprise Value | $331.8M | 97.1% | |
| Transaction Fees | $10.0M | 2.9% | |
| Total Uses | $341.8M | 100.0% |
Interpretation
INTAt 2.30x MOIC and 18.2% 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 | $52.1M |
| Exit Ev | $546.8M |
| Net Debt At Exit | $141.8M |
| Equity At Exit | $405.0M |
| Equity Invested | $175.9M |
| Total Value Created | $229.1M |
| Value From Growth | $198.4M |
| Value From Multiple | $16.6M |
| Value From Deleveraging | $24.1M |