LBO — MERCY HOSPITAL - ST. LOUIS
IRR: 16.0% | MOIC: 2.10x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.0%
IRR
2.10x
MOIC
$1.9B
Entry EV
$2.8B
Exit EV
$990.7M
Equity Invested
Sources & Uses
S&UTotal · $1.9B| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $747.7M | 38.8% | |
| Sub Debt | $186.9M | 9.7% | |
| Equity | $990.7M | 51.5% | |
| Enterprise Value | $1.9B | 97.1% | |
| Transaction Fees | $56.1M | 2.9% | |
| Total Uses | $1.9B | 100.0% |
Interpretation
INTAt 2.10x MOIC and 16.0% 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 | $269.7M |
| Exit Ev | $2.8B |
| Net Debt At Exit | $751.9M |
| Equity At Exit | $2.1B |
| Equity Invested | $990.7M |
| Total Value Created | $1.1B |
| Value From Growth | $868.7M |
| Value From Multiple | $93.5M |
| Value From Deleveraging | $182.7M |