LBO — CHRISTUS HOSPITAL
IRR: 20.5% | MOIC: 2.54x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
20.5%
IRR
2.54x
MOIC
$258.7M
Entry EV
$453.3M
Exit EV
$133.1M
Equity Invested
Sources & Uses
S&UTotal · $258.7M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $100.5M | 38.8% | |
| Sub Debt | $25.1M | 9.7% | |
| Equity | $133.1M | 51.5% | |
| Enterprise Value | $251.1M | 97.1% | |
| Transaction Fees | $7.5M | 2.9% | |
| Total Uses | $258.7M | 100.0% |
Interpretation
INTAt 2.54x MOIC and 20.5% 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 | $43.2M |
| Exit Ev | $453.3M |
| Net Debt At Exit | $114.8M |
| Equity At Exit | $338.6M |
| Equity Invested | $133.1M |
| Total Value Created | $205.5M |
| Value From Growth | $189.7M |
| Value From Multiple | $12.6M |
| Value From Deleveraging | $10.8M |