LBO — GOOD SAMARITAN HOSPITAL
IRR: 26.1% | MOIC: 3.18x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
26.1%
IRR
3.18x
MOIC
$317.9M
Entry EV
$672.4M
Exit EV
$163.6M
Equity Invested
Sources & Uses
S&UTotal · $317.9M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $123.5M | 38.8% | |
| Sub Debt | $30.9M | 9.7% | |
| Equity | $163.6M | 51.5% | |
| Enterprise Value | $308.6M | 97.1% | |
| Transaction Fees | $9.3M | 2.9% | |
| Total Uses | $317.9M | 100.0% |
Interpretation
INTAt 3.18x MOIC and 26.1% 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 | $64.0M |
| Exit Ev | $672.4M |
| Net Debt At Exit | $151.4M |
| Equity At Exit | $521.0M |
| Equity Invested | $163.6M |
| Total Value Created | $357.4M |
| Value From Growth | $348.3M |
| Value From Multiple | $15.4M |
| Value From Deleveraging | $2.9M |