LBO — MEMORIAL HERMANN HOSPITAL SYS
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
$1.6B
Entry EV
$2.7B
Exit EV
$825.6M
Equity Invested
Sources & Uses
S&UTotal · $1.6B| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $623.1M | 38.8% | |
| Sub Debt | $155.8M | 9.7% | |
| Equity | $825.6M | 51.5% | |
| Enterprise Value | $1.6B | 97.1% | |
| Transaction Fees | $46.7M | 2.9% | |
| Total Uses | $1.6B | 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 | $254.8M |
| Exit Ev | $2.7B |
| Net Debt At Exit | $686.3M |
| Equity At Exit | $2.0B |
| Equity Invested | $825.6M |
| Total Value Created | $1.2B |
| Value From Growth | $1.0B |
| Value From Multiple | $77.9M |
| Value From Deleveraging | $92.6M |