LBO — WESTCHESTER MEDICAL CENTER
IRR: 30.8% | MOIC: 3.83x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
30.8%
IRR
3.83x
MOIC
$429.4M
Entry EV
$1.1B
Exit EV
$221.0M
Equity Invested
Sources & Uses
S&UTotal · $429.4M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $166.8M | 38.8% | |
| Sub Debt | $41.7M | 9.7% | |
| Equity | $221.0M | 51.5% | |
| Enterprise Value | $416.9M | 97.1% | |
| Transaction Fees | $12.5M | 2.9% | |
| Total Uses | $429.4M | 100.0% |
Interpretation
INTAt 3.83x MOIC and 30.8% 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 | $100.4M |
| Exit Ev | $1.1B |
| Net Debt At Exit | $208.5M |
| Equity At Exit | $845.6M |
| Equity Invested | $221.0M |
| Total Value Created | $624.6M |
| Value From Growth | $616.3M |
| Value From Multiple | $20.8M |
| Value From Deleveraging | 0.0% |