LBO — MISSION HOSPITAL INC
IRR: 19.1% | MOIC: 2.39x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
19.1%
IRR
2.39x
MOIC
$996.0M
Entry EV
$1.7B
Exit EV
$512.5M
Equity Invested
Sources & Uses
S&UTotal · $996.0M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $386.8M | 38.8% | |
| Sub Debt | $96.7M | 9.7% | |
| Equity | $512.5M | 51.5% | |
| Enterprise Value | $967.0M | 97.1% | |
| Transaction Fees | $29.0M | 2.9% | |
| Total Uses | $996.0M | 100.0% |
Interpretation
INTAt 2.39x MOIC and 19.1% 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 | $157.2M |
| Exit Ev | $1.7B |
| Net Debt At Exit | $424.1M |
| Equity At Exit | $1.2B |
| Equity Invested | $512.5M |
| Total Value Created | $713.8M |
| Value From Growth | $635.0M |
| Value From Multiple | $48.4M |
| Value From Deleveraging | $59.4M |