LBO — UNIVERSITY OF NORTH CAROLINA HOSP.
IRR: 16.0% | MOIC: 2.10x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.0%
IRR
2.10x
MOIC
$3.9B
Entry EV
$5.8B
Exit EV
$2.0B
Equity Invested
Sources & Uses
S&UTotal · $3.9B| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $1.5B | 38.8% | |
| Sub Debt | $383.0M | 9.7% | |
| Equity | $2.0B | 51.5% | |
| Enterprise Value | $3.8B | 97.1% | |
| Transaction Fees | $114.9M | 2.9% | |
| Total Uses | $3.9B | 100.0% |
Interpretation
INTAt 2.10x MOIC and 16.0% 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 | $553.6M |
| Exit Ev | $5.8B |
| Net Debt At Exit | $1.5B |
| Equity At Exit | $4.3B |
| Equity Invested | $2.0B |
| Total Value Created | $2.2B |
| Value From Growth | $1.8B |
| Value From Multiple | $191.5M |
| Value From Deleveraging | $372.2M |