LBO — OU MEDICAL CENTER
IRR: 22.9% | MOIC: 2.81x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
22.9%
IRR
2.81x
MOIC
$787.6M
Entry EV
$1.5B
Exit EV
$405.3M
Equity Invested
Sources & Uses
S&UTotal · $787.6M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $305.9M | 38.8% | |
| Sub Debt | $76.5M | 9.7% | |
| Equity | $405.3M | 51.5% | |
| Enterprise Value | $764.6M | 97.1% | |
| Transaction Fees | $22.9M | 2.9% | |
| Total Uses | $787.6M | 100.0% |
Interpretation
INTAt 2.81x MOIC and 22.9% 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 | $143.1M |
| Exit Ev | $1.5B |
| Net Debt At Exit | $364.2M |
| Equity At Exit | $1.1B |
| Equity Invested | $405.3M |
| Total Value Created | $733.3M |
| Value From Growth | $699.9M |
| Value From Multiple | $38.2M |
| Value From Deleveraging | $18.1M |