LBO — ST. FRANCIS HOSPITAL
IRR: 18.7% | MOIC: 2.36x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
18.7%
IRR
2.36x
MOIC
$85.6M
Entry EV
$140.1M
Exit EV
$44.1M
Equity Invested
Sources & Uses
S&UTotal · $85.6M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $33.2M | 38.8% | |
| Sub Debt | $8.3M | 9.7% | |
| Equity | $44.1M | 51.5% | |
| Enterprise Value | $83.1M | 97.1% | |
| Transaction Fees | $2.5M | 2.9% | |
| Total Uses | $85.6M | 100.0% |
Interpretation
INTAt 2.36x MOIC and 18.7% 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 | $13.3M |
| Exit Ev | $140.1M |
| Net Debt At Exit | $36.1M |
| Equity At Exit | $104.0M |
| Equity Invested | $44.1M |
| Total Value Created | $59.9M |
| Value From Growth | $52.8M |
| Value From Multiple | $4.2M |
| Value From Deleveraging | $5.4M |