LBO — QUEENS HOSPITAL CENTER
IRR: 22.4% | MOIC: 2.74x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
22.4%
IRR
2.74x
MOIC
$323.4M
Entry EV
$604.6M
Exit EV
$166.4M
Equity Invested
Sources & Uses
S&UTotal · $323.4M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $125.6M | 38.8% | |
| Sub Debt | $31.4M | 9.7% | |
| Equity | $166.4M | 51.5% | |
| Enterprise Value | $313.9M | 97.1% | |
| Transaction Fees | $9.4M | 2.9% | |
| Total Uses | $323.4M | 100.0% |
Interpretation
INTAt 2.74x MOIC and 22.4% 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 | $57.6M |
| Exit Ev | $604.6M |
| Net Debt At Exit | $148.3M |
| Equity At Exit | $456.2M |
| Equity Invested | $166.4M |
| Total Value Created | $289.8M |
| Value From Growth | $274.9M |
| Value From Multiple | $15.7M |
| Value From Deleveraging | $8.6M |