LBO — MERCY HOSPITAL JOPLIN
IRR: 21.6% | MOIC: 2.66x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
21.6%
IRR
2.66x
MOIC
$147.4M
Entry EV
$268.8M
Exit EV
$75.9M
Equity Invested
Sources & Uses
S&UTotal · $147.4M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $57.2M | 38.8% | |
| Sub Debt | $14.3M | 9.7% | |
| Equity | $75.9M | 51.5% | |
| Enterprise Value | $143.1M | 97.1% | |
| Transaction Fees | $4.3M | 2.9% | |
| Total Uses | $147.4M | 100.0% |
Interpretation
INTAt 2.66x MOIC and 21.6% 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 | $25.6M |
| Exit Ev | $268.8M |
| Net Debt At Exit | $66.9M |
| Equity At Exit | $202.0M |
| Equity Invested | $75.9M |
| Total Value Created | $126.1M |
| Value From Growth | $118.6M |
| Value From Multiple | $7.2M |
| Value From Deleveraging | $4.7M |