LBO — MISSOURI BAPTIST MEDICAL CENTER
IRR: 31.0% | MOIC: 3.85x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
31.0%
IRR
3.85x
MOIC
$186.1M
Entry EV
$459.5M
Exit EV
$95.8M
Equity Invested
Sources & Uses
S&UTotal · $186.1M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $72.3M | 38.8% | |
| Sub Debt | $18.1M | 9.7% | |
| Equity | $95.8M | 51.5% | |
| Enterprise Value | $180.7M | 97.1% | |
| Transaction Fees | $5.4M | 2.9% | |
| Total Uses | $186.1M | 100.0% |
Interpretation
INTAt 3.85x MOIC and 31.0% 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 | $43.8M |
| Exit Ev | $459.5M |
| Net Debt At Exit | $90.4M |
| Equity At Exit | $369.2M |
| Equity Invested | $95.8M |
| Total Value Created | $273.4M |
| Value From Growth | $269.8M |
| Value From Multiple | $9.0M |
| Value From Deleveraging | 0.0% |