LBO — SPARTANBURG REGIONAL MEDICAL CENTER
IRR: 19.2% | MOIC: 2.41x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
19.2%
IRR
2.41x
MOIC
$880.6M
Entry EV
$1.5B
Exit EV
$453.1M
Equity Invested
Sources & Uses
S&UTotal · $880.6M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $342.0M | 38.8% | |
| Sub Debt | $85.5M | 9.7% | |
| Equity | $453.1M | 51.5% | |
| Enterprise Value | $854.9M | 97.1% | |
| Transaction Fees | $25.6M | 2.9% | |
| Total Uses | $880.6M | 100.0% |
Interpretation
INTAt 2.41x MOIC and 19.2% 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 | $139.9M |
| Exit Ev | $1.5B |
| Net Debt At Exit | $376.8M |
| Equity At Exit | $1.1B |
| Equity Invested | $453.1M |
| Total Value Created | $639.2M |
| Value From Growth | $571.4M |
| Value From Multiple | $42.7M |
| Value From Deleveraging | $50.6M |