LBO — MAYO CLINIC HOSPITAL ROCHESTER
IRR: 18.6% | MOIC: 2.35x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
18.6%
IRR
2.35x
MOIC
$2.8B
Entry EV
$4.6B
Exit EV
$1.5B
Equity Invested
Sources & Uses
S&UTotal · $2.8B| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $1.1B | 38.8% | |
| Sub Debt | $275.6M | 9.7% | |
| Equity | $1.5B | 51.5% | |
| Enterprise Value | $2.8B | 97.1% | |
| Transaction Fees | $82.7M | 2.9% | |
| Total Uses | $2.8B | 100.0% |
Interpretation
INTAt 2.35x MOIC and 18.6% 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 | $440.1M |
| Exit Ev | $4.6B |
| Net Debt At Exit | $1.2B |
| Equity At Exit | $3.4B |
| Equity Invested | $1.5B |
| Total Value Created | $2.0B |
| Value From Growth | $1.7B |
| Value From Multiple | $137.8M |
| Value From Deleveraging | $185.0M |