LBO — BAYLOR S&W ALL SAINTS MEDICAL CENTER
IRR: 23.3% | MOIC: 2.85x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
23.3%
IRR
2.85x
MOIC
$241.5M
Entry EV
$466.0M
Exit EV
$124.3M
Equity Invested
Sources & Uses
S&UTotal · $241.5M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $93.8M | 38.8% | |
| Sub Debt | $23.4M | 9.7% | |
| Equity | $124.3M | 51.5% | |
| Enterprise Value | $234.4M | 97.1% | |
| Transaction Fees | $7.0M | 2.9% | |
| Total Uses | $241.5M | 100.0% |
Interpretation
INTAt 2.85x MOIC and 23.3% 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 | $44.4M |
| Exit Ev | $466.0M |
| Net Debt At Exit | $112.2M |
| Equity At Exit | $353.8M |
| Equity Invested | $124.3M |
| Total Value Created | $229.6M |
| Value From Growth | $219.8M |
| Value From Multiple | $11.7M |
| Value From Deleveraging | $5.1M |