LBO — GASTON MEMORIAL HOSPITAL
IRR: 19.5% | MOIC: 2.44x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
19.5%
IRR
2.44x
MOIC
$461.0M
Entry EV
$776.7M
Exit EV
$237.2M
Equity Invested
Sources & Uses
S&UTotal · $461.0M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $179.0M | 38.8% | |
| Sub Debt | $44.8M | 9.7% | |
| Equity | $237.2M | 51.5% | |
| Enterprise Value | $447.6M | 97.1% | |
| Transaction Fees | $13.4M | 2.9% | |
| Total Uses | $461.0M | 100.0% |
Interpretation
INTAt 2.44x MOIC and 19.5% 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 | $74.0M |
| Exit Ev | $776.7M |
| Net Debt At Exit | $198.7M |
| Equity At Exit | $578.0M |
| Equity Invested | $237.2M |
| Total Value Created | $340.8M |
| Value From Growth | $306.8M |
| Value From Multiple | $22.4M |
| Value From Deleveraging | $25.1M |