LBO — WHITE PLAINS HOSPITAL
IRR: 18.1% | MOIC: 2.30x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
18.1%
IRR
2.30x
MOIC
$796.2M
Entry EV
$1.3B
Exit EV
$409.7M
Equity Invested
Sources & Uses
S&UTotal · $796.2M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $309.2M | 38.8% | |
| Sub Debt | $77.3M | 9.7% | |
| Equity | $409.7M | 51.5% | |
| Enterprise Value | $773.0M | 97.1% | |
| Transaction Fees | $23.2M | 2.9% | |
| Total Uses | $796.2M | 100.0% |
Interpretation
INTAt 2.30x MOIC and 18.1% 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 | $121.0M |
| Exit Ev | $1.3B |
| Net Debt At Exit | $329.7M |
| Equity At Exit | $940.4M |
| Equity Invested | $409.7M |
| Total Value Created | $530.7M |
| Value From Growth | $458.4M |
| Value From Multiple | $38.7M |
| Value From Deleveraging | $56.8M |