LBO — FREEMAN OAK HILL HEALTH SYSTEM
IRR: 28.4% | MOIC: 3.50x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
28.4%
IRR
3.50x
MOIC
$180.3M
Entry EV
$411.3M
Exit EV
$92.8M
Equity Invested
Sources & Uses
S&UTotal · $180.3M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $70.0M | 38.8% | |
| Sub Debt | $17.5M | 9.7% | |
| Equity | $92.8M | 51.5% | |
| Enterprise Value | $175.0M | 97.1% | |
| Transaction Fees | $5.3M | 2.9% | |
| Total Uses | $180.3M | 100.0% |
Interpretation
INTAt 3.50x MOIC and 28.4% 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 | $39.2M |
| Exit Ev | $411.3M |
| Net Debt At Exit | $86.8M |
| Equity At Exit | $324.4M |
| Equity Invested | $92.8M |
| Total Value Created | $231.7M |
| Value From Growth | $227.5M |
| Value From Multiple | $8.8M |
| Value From Deleveraging | $0.7M |