LBO — ADVOCATE GOOD SAMARITAN HOSPITAL
IRR: 16.4% | MOIC: 2.14x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.4%
IRR
2.14x
MOIC
$549.9M
Entry EV
$822.4M
Exit EV
$283.0M
Equity Invested
Sources & Uses
S&UTotal · $549.9M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $213.6M | 38.8% | |
| Sub Debt | $53.4M | 9.7% | |
| Equity | $283.0M | 51.5% | |
| Enterprise Value | $533.9M | 97.1% | |
| Transaction Fees | $16.0M | 2.9% | |
| Total Uses | $549.9M | 100.0% |
Interpretation
INTAt 2.14x MOIC and 16.4% 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 | $78.3M |
| Exit Ev | $822.4M |
| Net Debt At Exit | $217.3M |
| Equity At Exit | $605.0M |
| Equity Invested | $283.0M |
| Total Value Created | $322.1M |
| Value From Growth | $261.8M |
| Value From Multiple | $26.7M |
| Value From Deleveraging | $49.6M |