LBO — DUKE RALEIGH HOSPITAL
IRR: 25.6% | MOIC: 3.12x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
25.6%
IRR
3.12x
MOIC
$259.7M
Entry EV
$540.2M
Exit EV
$133.6M
Equity Invested
Sources & Uses
S&UTotal · $259.7M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $100.9M | 38.8% | |
| Sub Debt | $25.2M | 9.7% | |
| Equity | $133.6M | 51.5% | |
| Enterprise Value | $252.2M | 97.1% | |
| Transaction Fees | $7.6M | 2.9% | |
| Total Uses | $259.7M | 100.0% |
Interpretation
INTAt 3.12x MOIC and 25.6% IRR over 5 years, this deal exceeds the typical 20% hurdle — strong candidate.
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 | $51.5M |
| Exit Ev | $540.2M |
| Net Debt At Exit | $123.2M |
| Equity At Exit | $417.0M |
| Equity Invested | $133.6M |
| Total Value Created | $283.4M |
| Value From Growth | $275.5M |
| Value From Multiple | $12.6M |
| Value From Deleveraging | $2.9M |