LBO — RIVERSIDE METHODIST HOSPITAL
IRR: 26.4% | MOIC: 3.23x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
26.4%
IRR
3.23x
MOIC
$602.6M
Entry EV
$1.3B
Exit EV
$310.1M
Equity Invested
Sources & Uses
S&UTotal · $602.6M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $234.0M | 38.8% | |
| Sub Debt | $58.5M | 9.7% | |
| Equity | $310.1M | 51.5% | |
| Enterprise Value | $585.1M | 97.1% | |
| Transaction Fees | $17.6M | 2.9% | |
| Total Uses | $602.6M | 100.0% |
Interpretation
INTAt 3.23x MOIC and 26.4% 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 | $122.9M |
| Exit Ev | $1.3B |
| Net Debt At Exit | $288.0M |
| Equity At Exit | $1.0B |
| Equity Invested | $310.1M |
| Total Value Created | $691.9M |
| Value From Growth | $675.7M |
| Value From Multiple | $29.3M |
| Value From Deleveraging | $4.6M |