LBO — PARK NICOLLET METHODIST HOSPITAL
IRR: 28.1% | MOIC: 3.44x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
28.1%
IRR
3.44x
MOIC
$234.0M
Entry EV
$527.1M
Exit EV
$120.4M
Equity Invested
Sources & Uses
S&UTotal · $234.0M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $90.9M | 38.8% | |
| Sub Debt | $22.7M | 9.7% | |
| Equity | $120.4M | 51.5% | |
| Enterprise Value | $227.2M | 97.1% | |
| Transaction Fees | $6.8M | 2.9% | |
| Total Uses | $234.0M | 100.0% |
Interpretation
INTAt 3.44x MOIC and 28.1% 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 | $50.2M |
| Exit Ev | $527.1M |
| Net Debt At Exit | $112.5M |
| Equity At Exit | $414.5M |
| Equity Invested | $120.4M |
| Total Value Created | $294.1M |
| Value From Growth | $288.5M |
| Value From Multiple | $11.4M |
| Value From Deleveraging | $1.1M |