LBO — MERCY HEALTH LOURDES HOSPITAL LLC
IRR: 18.8% | MOIC: 2.37x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
18.8%
IRR
2.37x
MOIC
$229.4M
Entry EV
$376.5M
Exit EV
$118.0M
Equity Invested
Sources & Uses
S&UTotal · $229.4M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $89.1M | 38.8% | |
| Sub Debt | $22.3M | 9.7% | |
| Equity | $118.0M | 51.5% | |
| Enterprise Value | $222.7M | 97.1% | |
| Transaction Fees | $6.7M | 2.9% | |
| Total Uses | $229.4M | 100.0% |
Interpretation
INTAt 2.37x MOIC and 18.8% 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 | $35.9M |
| Exit Ev | $376.5M |
| Net Debt At Exit | $97.0M |
| Equity At Exit | $279.5M |
| Equity Invested | $118.0M |
| Total Value Created | $161.5M |
| Value From Growth | $142.7M |
| Value From Multiple | $11.1M |
| Value From Deleveraging | $14.4M |