LBO — CHILDRENS HOSPITAL
IRR: 19.8% | MOIC: 2.47x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
19.8%
IRR
2.47x
MOIC
$360.2M
Entry EV
$613.9M
Exit EV
$185.4M
Equity Invested
Sources & Uses
S&UTotal · $360.2M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $139.9M | 38.8% | |
| Sub Debt | $35.0M | 9.7% | |
| Equity | $185.4M | 51.5% | |
| Enterprise Value | $349.7M | 97.1% | |
| Transaction Fees | $10.5M | 2.9% | |
| Total Uses | $360.2M | 100.0% |
Interpretation
INTAt 2.47x MOIC and 19.8% 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 | $58.5M |
| Exit Ev | $613.9M |
| Net Debt At Exit | $156.6M |
| Equity At Exit | $457.3M |
| Equity Invested | $185.4M |
| Total Value Created | $272.0M |
| Value From Growth | $246.7M |
| Value From Multiple | $17.5M |
| Value From Deleveraging | $18.3M |