LBO — FIRSTHEALTH MOORE REGIONAL HOSPITAL
IRR: 18.1% | MOIC: 2.29x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
18.1%
IRR
2.29x
MOIC
$736.2M
Entry EV
$1.2B
Exit EV
$378.8M
Equity Invested
Sources & Uses
S&UTotal · $736.2M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $285.9M | 38.8% | |
| Sub Debt | $71.5M | 9.7% | |
| Equity | $378.8M | 51.5% | |
| Enterprise Value | $714.7M | 97.1% | |
| Transaction Fees | $21.4M | 2.9% | |
| Total Uses | $736.2M | 100.0% |
Interpretation
INTAt 2.29x MOIC and 18.1% 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 | $111.7M |
| Exit Ev | $1.2B |
| Net Debt At Exit | $304.6M |
| Equity At Exit | $868.4M |
| Equity Invested | $378.8M |
| Total Value Created | $489.6M |
| Value From Growth | $422.5M |
| Value From Multiple | $35.7M |
| Value From Deleveraging | $52.8M |