LBO — YORK HOSPITAL
IRR: 17.5% | MOIC: 2.24x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
17.5%
IRR
2.24x
MOIC
$1.5B
Entry EV
$2.3B
Exit EV
$759.1M
Equity Invested
Sources & Uses
S&UTotal · $1.5B| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $572.9M | 38.8% | |
| Sub Debt | $143.2M | 9.7% | |
| Equity | $759.1M | 51.5% | |
| Enterprise Value | $1.4B | 97.1% | |
| Transaction Fees | $43.0M | 2.9% | |
| Total Uses | $1.5B | 100.0% |
Interpretation
INTAt 2.24x MOIC and 17.5% 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 | $219.0M |
| Exit Ev | $2.3B |
| Net Debt At Exit | $600.6M |
| Equity At Exit | $1.7B |
| Equity Invested | $759.1M |
| Total Value Created | $939.5M |
| Value From Growth | $795.4M |
| Value From Multiple | $71.6M |
| Value From Deleveraging | $115.5M |