LBO — ST. JOSEPH HEALTH CENTER
IRR: 20.8% | MOIC: 2.58x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
20.8%
IRR
2.58x
MOIC
$116.5M
Entry EV
$206.5M
Exit EV
$60.0M
Equity Invested
Sources & Uses
S&UTotal · $116.5M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $45.2M | 38.8% | |
| Sub Debt | $11.3M | 9.7% | |
| Equity | $60.0M | 51.5% | |
| Enterprise Value | $113.1M | 97.1% | |
| Transaction Fees | $3.4M | 2.9% | |
| Total Uses | $116.5M | 100.0% |
Interpretation
INTAt 2.58x MOIC and 20.8% 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 | $19.7M |
| Exit Ev | $206.5M |
| Net Debt At Exit | $52.0M |
| Equity At Exit | $154.5M |
| Equity Invested | $60.0M |
| Total Value Created | $94.6M |
| Value From Growth | $87.8M |
| Value From Multiple | $5.7M |
| Value From Deleveraging | $4.5M |