LBO — HENRY FORD WEST BLOOMFIELD HOSPITAL
IRR: 21.4% | MOIC: 2.64x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
21.4%
IRR
2.64x
MOIC
$251.1M
Entry EV
$453.9M
Exit EV
$129.2M
Equity Invested
Sources & Uses
S&UTotal · $251.1M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $97.5M | 38.8% | |
| Sub Debt | $24.4M | 9.7% | |
| Equity | $129.2M | 51.5% | |
| Enterprise Value | $243.8M | 97.1% | |
| Transaction Fees | $7.3M | 2.9% | |
| Total Uses | $251.1M | 100.0% |
Interpretation
INTAt 2.64x MOIC and 21.4% IRR over 5 years, this deal exceeds the typical 20% hurdle — strong candidate.
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 | $43.2M |
| Exit Ev | $453.9M |
| Net Debt At Exit | $113.4M |
| Equity At Exit | $340.6M |
| Equity Invested | $129.2M |
| Total Value Created | $211.3M |
| Value From Growth | $197.9M |
| Value From Multiple | $12.2M |
| Value From Deleveraging | $8.6M |