LBO — OWENSBORO HEALTH REGIONAL HOSPITAL
IRR: 16.8% | MOIC: 2.18x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.8%
IRR
2.18x
MOIC
$776.7M
Entry EV
$1.2B
Exit EV
$399.6M
Equity Invested
Sources & Uses
S&UTotal · $776.7M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $301.6M | 38.8% | |
| Sub Debt | $75.4M | 9.7% | |
| Equity | $399.6M | 51.5% | |
| Enterprise Value | $754.0M | 97.1% | |
| Transaction Fees | $22.6M | 2.9% | |
| Total Uses | $776.7M | 100.0% |
Interpretation
INTAt 2.18x MOIC and 16.8% 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 | $112.4M |
| Exit Ev | $1.2B |
| Net Debt At Exit | $310.5M |
| Equity At Exit | $869.5M |
| Equity Invested | $399.6M |
| Total Value Created | $469.9M |
| Value From Growth | $388.3M |
| Value From Multiple | $37.7M |
| Value From Deleveraging | $66.6M |