LBO — WILLIS-KNIGHTON HEALTH SYSTEMS
IRR: 19.6% | MOIC: 2.44x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
19.6%
IRR
2.44x
MOIC
$722.4M
Entry EV
$1.2B
Exit EV
$371.7M
Equity Invested
Sources & Uses
S&UTotal · $722.4M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $280.6M | 38.8% | |
| Sub Debt | $70.1M | 9.7% | |
| Equity | $371.7M | 51.5% | |
| Enterprise Value | $701.4M | 97.1% | |
| Transaction Fees | $21.0M | 2.9% | |
| Total Uses | $722.4M | 100.0% |
Interpretation
INTAt 2.44x MOIC and 19.6% 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 | $116.3M |
| Exit Ev | $1.2B |
| Net Debt At Exit | $312.1M |
| Equity At Exit | $908.7M |
| Equity Invested | $371.7M |
| Total Value Created | $537.0M |
| Value From Growth | $484.3M |
| Value From Multiple | $35.1M |
| Value From Deleveraging | $38.6M |