LBO — WEST JERSEY HEALTH SYSTEM
IRR: 19.4% | MOIC: 2.42x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
19.4%
IRR
2.42x
MOIC
$703.1M
Entry EV
$1.2B
Exit EV
$361.8M
Equity Invested
Sources & Uses
S&UTotal · $703.1M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $273.1M | 38.8% | |
| Sub Debt | $68.3M | 9.7% | |
| Equity | $361.8M | 51.5% | |
| Enterprise Value | $682.6M | 97.1% | |
| Transaction Fees | $20.5M | 2.9% | |
| Total Uses | $703.1M | 100.0% |
Interpretation
INTAt 2.42x MOIC and 19.4% 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 | $112.2M |
| Exit Ev | $1.2B |
| Net Debt At Exit | $301.9M |
| Equity At Exit | $876.3M |
| Equity Invested | $361.8M |
| Total Value Created | $514.5M |
| Value From Growth | $461.4M |
| Value From Multiple | $34.1M |
| Value From Deleveraging | $39.5M |