LBO — WAYNE MEMORIAL HOSPITAL
IRR: 18.0% | MOIC: 2.29x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
18.0%
IRR
2.29x
MOIC
$269.5M
Entry EV
$428.5M
Exit EV
$138.7M
Equity Invested
Sources & Uses
S&UTotal · $269.5M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $104.7M | 38.8% | |
| Sub Debt | $26.2M | 9.7% | |
| Equity | $138.7M | 51.5% | |
| Enterprise Value | $261.6M | 97.1% | |
| Transaction Fees | $7.8M | 2.9% | |
| Total Uses | $269.5M | 100.0% |
Interpretation
INTAt 2.29x MOIC and 18.0% 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 | $40.8M |
| Exit Ev | $428.5M |
| Net Debt At Exit | $111.3M |
| Equity At Exit | $317.2M |
| Equity Invested | $138.7M |
| Total Value Created | $178.5M |
| Value From Growth | $153.8M |
| Value From Multiple | $13.1M |
| Value From Deleveraging | $19.5M |