LBO — ASCENSION ST. VINCENT EVANSVILLE
IRR: 16.7% | MOIC: 2.17x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.7%
IRR
2.17x
MOIC
$787.4M
Entry EV
$1.2B
Exit EV
$405.2M
Equity Invested
Sources & Uses
S&UTotal · $787.4M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $305.8M | 38.8% | |
| Sub Debt | $76.4M | 9.7% | |
| Equity | $405.2M | 51.5% | |
| Enterprise Value | $764.5M | 97.1% | |
| Transaction Fees | $22.9M | 2.9% | |
| Total Uses | $787.4M | 100.0% |
Interpretation
INTAt 2.17x MOIC and 16.7% 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 | $113.4M |
| Exit Ev | $1.2B |
| Net Debt At Exit | $313.8M |
| Equity At Exit | $877.4M |
| Equity Invested | $405.2M |
| Total Value Created | $472.2M |
| Value From Growth | $388.5M |
| Value From Multiple | $38.2M |
| Value From Deleveraging | $68.5M |