LBO — FRANCISCAN HEALTH CROWN POINT
IRR: 17.9% | MOIC: 2.28x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
17.9%
IRR
2.28x
MOIC
$276.6M
Entry EV
$439.0M
Exit EV
$142.3M
Equity Invested
Sources & Uses
S&UTotal · $276.6M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $107.4M | 38.8% | |
| Sub Debt | $26.9M | 9.7% | |
| Equity | $142.3M | 51.5% | |
| Enterprise Value | $268.5M | 97.1% | |
| Transaction Fees | $8.1M | 2.9% | |
| Total Uses | $276.6M | 100.0% |
Interpretation
INTAt 2.28x MOIC and 17.9% 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 | $41.8M |
| Exit Ev | $439.0M |
| Net Debt At Exit | $114.1M |
| Equity At Exit | $324.9M |
| Equity Invested | $142.3M |
| Total Value Created | $182.6M |
| Value From Growth | $157.0M |
| Value From Multiple | $13.4M |
| Value From Deleveraging | $20.1M |