LBO — WENTWORTH DOUGLASS HOSPITAL
IRR: 17.0% | MOIC: 2.19x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
17.0%
IRR
2.19x
MOIC
$551.4M
Entry EV
$843.9M
Exit EV
$283.7M
Equity Invested
Sources & Uses
S&UTotal · $551.4M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $214.1M | 38.8% | |
| Sub Debt | $53.5M | 9.7% | |
| Equity | $283.7M | 51.5% | |
| Enterprise Value | $535.4M | 97.1% | |
| Transaction Fees | $16.1M | 2.9% | |
| Total Uses | $551.4M | 100.0% |
Interpretation
INTAt 2.19x MOIC and 17.0% 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 | $80.4M |
| Exit Ev | $843.9M |
| Net Debt At Exit | $221.6M |
| Equity At Exit | $622.3M |
| Equity Invested | $283.7M |
| Total Value Created | $338.6M |
| Value From Growth | $281.7M |
| Value From Multiple | $26.8M |
| Value From Deleveraging | $46.1M |