LBO — UNIVER.OF CINCINNATI MED CENTER LLC
IRR: 29.6% | MOIC: 3.65x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
29.6%
IRR
3.65x
MOIC
$369.3M
Entry EV
$872.6M
Exit EV
$190.0M
Equity Invested
Sources & Uses
S&UTotal · $369.3M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $143.4M | 38.8% | |
| Sub Debt | $35.9M | 9.7% | |
| Equity | $190.0M | 51.5% | |
| Enterprise Value | $358.5M | 97.1% | |
| Transaction Fees | $10.8M | 2.9% | |
| Total Uses | $369.3M | 100.0% |
Interpretation
INTAt 3.65x MOIC and 29.6% 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 | $83.1M |
| Exit Ev | $872.6M |
| Net Debt At Exit | $178.6M |
| Equity At Exit | $694.0M |
| Equity Invested | $190.0M |
| Total Value Created | $504.0M |
| Value From Growth | $496.2M |
| Value From Multiple | $17.9M |
| Value From Deleveraging | $0.7M |