LBO — KETTERING HEALTH MIAMISBURG
IRR: 18.8% | MOIC: 2.36x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
18.8%
IRR
2.36x
MOIC
$161.0M
Entry EV
$263.5M
Exit EV
$82.8M
Equity Invested
Sources & Uses
S&UTotal · $161.0M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $62.5M | 38.8% | |
| Sub Debt | $15.6M | 9.7% | |
| Equity | $82.8M | 51.5% | |
| Enterprise Value | $156.3M | 97.1% | |
| Transaction Fees | $4.7M | 2.9% | |
| Total Uses | $161.0M | 100.0% |
Interpretation
INTAt 2.36x MOIC and 18.8% IRR over 5 years, this deal meets the 15-20% range — acceptable with operational upside.
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 | $25.1M |
| Exit Ev | $263.5M |
| Net Debt At Exit | $67.9M |
| Equity At Exit | $195.6M |
| Equity Invested | $82.8M |
| Total Value Created | $112.7M |
| Value From Growth | $99.4M |
| Value From Multiple | $7.8M |
| Value From Deleveraging | $10.2M |