LBO — TX HLTH HARRIS METHODIST HOSPITAL
IRR: 24.2% | MOIC: 2.95x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
24.2%
IRR
2.95x
MOIC
$437.7M
Entry EV
$870.3M
Exit EV
$225.2M
Equity Invested
Sources & Uses
S&UTotal · $437.7M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $170.0M | 38.8% | |
| Sub Debt | $42.5M | 9.7% | |
| Equity | $225.2M | 51.5% | |
| Enterprise Value | $424.9M | 97.1% | |
| Transaction Fees | $12.7M | 2.9% | |
| Total Uses | $437.7M | 100.0% |
Interpretation
INTAt 2.95x MOIC and 24.2% 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 | $82.9M |
| Exit Ev | $870.3M |
| Net Debt At Exit | $205.4M |
| Equity At Exit | $664.9M |
| Equity Invested | $225.2M |
| Total Value Created | $439.7M |
| Value From Growth | $424.1M |
| Value From Multiple | $21.2M |
| Value From Deleveraging | $7.1M |