LBO — SAINT FRANCIS MEMORIAL HOSPITAL
IRR: 23.2% | MOIC: 2.84x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
23.2%
IRR
2.84x
MOIC
$21.4M
Entry EV
$41.1M
Exit EV
$11.0M
Equity Invested
Sources & Uses
S&UTotal · $21.4M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $8.3M | 38.8% | |
| Sub Debt | $2.1M | 9.7% | |
| Equity | $11.0M | 51.5% | |
| Enterprise Value | $20.7M | 97.1% | |
| Transaction Fees | $0.6M | 2.9% | |
| Total Uses | $21.4M | 100.0% |
Interpretation
INTAt 2.84x MOIC and 23.2% 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 | $3.9M |
| Exit Ev | $41.1M |
| Net Debt At Exit | $9.9M |
| Equity At Exit | $31.2M |
| Equity Invested | $11.0M |
| Total Value Created | $20.2M |
| Value From Growth | $19.3M |
| Value From Multiple | $1.0M |
| Value From Deleveraging | $0.5M |