LBO — SUNRISE HOSPITAL AND MEDICAL CENTER
IRR: 20.4% | MOIC: 2.53x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
20.4%
IRR
2.53x
MOIC
$534.2M
Entry EV
$930.6M
Exit EV
$274.9M
Equity Invested
Sources & Uses
S&UTotal · $534.2M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $207.5M | 38.8% | |
| Sub Debt | $51.9M | 9.7% | |
| Equity | $274.9M | 51.5% | |
| Enterprise Value | $518.7M | 97.1% | |
| Transaction Fees | $15.6M | 2.9% | |
| Total Uses | $534.2M | 100.0% |
Interpretation
INTAt 2.53x MOIC and 20.4% 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 | $88.6M |
| Exit Ev | $930.6M |
| Net Debt At Exit | $236.1M |
| Equity At Exit | $694.6M |
| Equity Invested | $274.9M |
| Total Value Created | $419.7M |
| Value From Growth | $386.0M |
| Value From Multiple | $25.9M |
| Value From Deleveraging | $23.3M |