LBO — SAINT ANTHONY MEDICAL CENTER
IRR: 27.9% | MOIC: 3.43x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
27.9%
IRR
3.43x
MOIC
$129.5M
Entry EV
$290.7M
Exit EV
$66.6M
Equity Invested
Sources & Uses
S&UTotal · $129.5M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $50.3M | 38.8% | |
| Sub Debt | $12.6M | 9.7% | |
| Equity | $66.6M | 51.5% | |
| Enterprise Value | $125.7M | 97.1% | |
| Transaction Fees | $3.8M | 2.9% | |
| Total Uses | $129.5M | 100.0% |
Interpretation
INTAt 3.43x MOIC and 27.9% 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 | $27.7M |
| Exit Ev | $290.7M |
| Net Debt At Exit | $62.3M |
| Equity At Exit | $228.5M |
| Equity Invested | $66.6M |
| Total Value Created | $161.8M |
| Value From Growth | $158.7M |
| Value From Multiple | $6.3M |
| Value From Deleveraging | $0.6M |