LBO — UNION HOSPITAL INC.
IRR: 25.2% | MOIC: 3.07x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
25.2%
IRR
3.07x
MOIC
$228.1M
Entry EV
$468.7M
Exit EV
$117.3M
Equity Invested
Sources & Uses
S&UTotal · $228.1M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $88.6M | 38.8% | |
| Sub Debt | $22.1M | 9.7% | |
| Equity | $117.3M | 51.5% | |
| Enterprise Value | $221.4M | 97.1% | |
| Transaction Fees | $6.6M | 2.9% | |
| Total Uses | $228.1M | 100.0% |
Interpretation
INTAt 3.07x MOIC and 25.2% 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 | $44.6M |
| Exit Ev | $468.7M |
| Net Debt At Exit | $107.9M |
| Equity At Exit | $360.8M |
| Equity Invested | $117.3M |
| Total Value Created | $243.5M |
| Value From Growth | $236.2M |
| Value From Multiple | $11.1M |
| Value From Deleveraging | $2.8M |