LBO — NORTH KANSAS CITY HOSPITAL
IRR: 18.8% | MOIC: 2.37x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
18.8%
IRR
2.37x
MOIC
$479.1M
Entry EV
$786.3M
Exit EV
$246.5M
Equity Invested
Sources & Uses
S&UTotal · $479.1M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $186.1M | 38.8% | |
| Sub Debt | $46.5M | 9.7% | |
| Equity | $246.5M | 51.5% | |
| Enterprise Value | $465.1M | 97.1% | |
| Transaction Fees | $14.0M | 2.9% | |
| Total Uses | $479.1M | 100.0% |
Interpretation
INTAt 2.37x MOIC and 18.8% 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 | $74.9M |
| Exit Ev | $786.3M |
| Net Debt At Exit | $202.6M |
| Equity At Exit | $583.7M |
| Equity Invested | $246.5M |
| Total Value Created | $337.2M |
| Value From Growth | $297.9M |
| Value From Multiple | $23.3M |
| Value From Deleveraging | $30.0M |