LBO — KETTERING HEALTH DAYTON
IRR: 27.1% | MOIC: 3.31x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
27.1%
IRR
3.31x
MOIC
$225.7M
Entry EV
$493.2M
Exit EV
$116.1M
Equity Invested
Sources & Uses
S&UTotal · $225.7M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $87.7M | 38.8% | |
| Sub Debt | $21.9M | 9.7% | |
| Equity | $116.1M | 51.5% | |
| Enterprise Value | $219.1M | 97.1% | |
| Transaction Fees | $6.6M | 2.9% | |
| Total Uses | $225.7M | 100.0% |
Interpretation
INTAt 3.31x MOIC and 27.1% 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 | $47.0M |
| Exit Ev | $493.2M |
| Net Debt At Exit | $108.2M |
| Equity At Exit | $385.0M |
| Equity Invested | $116.1M |
| Total Value Created | $268.9M |
| Value From Growth | $263.1M |
| Value From Multiple | $11.0M |
| Value From Deleveraging | $1.4M |