LBO — MERCY HOSPITAL JEFFERSON
IRR: 19.6% | MOIC: 2.44x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
19.6%
IRR
2.44x
MOIC
$140.1M
Entry EV
$236.6M
Exit EV
$72.1M
Equity Invested
Sources & Uses
S&UTotal · $140.1M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $54.4M | 38.8% | |
| Sub Debt | $13.6M | 9.7% | |
| Equity | $72.1M | 51.5% | |
| Enterprise Value | $136.0M | 97.1% | |
| Transaction Fees | $4.1M | 2.9% | |
| Total Uses | $140.1M | 100.0% |
Interpretation
INTAt 2.44x MOIC and 19.6% 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 | $22.5M |
| Exit Ev | $236.6M |
| Net Debt At Exit | $60.5M |
| Equity At Exit | $176.1M |
| Equity Invested | $72.1M |
| Total Value Created | $104.0M |
| Value From Growth | $93.8M |
| Value From Multiple | $6.8M |
| Value From Deleveraging | $7.5M |