LBO — VIRTUA OUR LADY OF LOURDES HOSPITAL
IRR: 32.0% | MOIC: 4.01x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
32.0%
IRR
4.01x
MOIC
$108.8M
Entry EV
$277.1M
Exit EV
$56.0M
Equity Invested
Sources & Uses
S&UTotal · $108.8M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $42.2M | 38.8% | |
| Sub Debt | $10.6M | 9.7% | |
| Equity | $56.0M | 51.5% | |
| Enterprise Value | $105.6M | 97.1% | |
| Transaction Fees | $3.2M | 2.9% | |
| Total Uses | $108.8M | 100.0% |
Interpretation
INTAt 4.01x MOIC and 32.0% 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 | $26.4M |
| Exit Ev | $277.1M |
| Net Debt At Exit | $52.8M |
| Equity At Exit | $224.3M |
| Equity Invested | $56.0M |
| Total Value Created | $168.3M |
| Value From Growth | $166.2M |
| Value From Multiple | $5.3M |
| Value From Deleveraging | 0.0% |