LBO — NORTHWEST TEXAS HOSPITAL
IRR: 16.7% | MOIC: 2.16x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.7%
IRR
2.16x
MOIC
$451.5M
Entry EV
$682.2M
Exit EV
$232.3M
Equity Invested
Sources & Uses
S&UTotal · $451.5M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $175.4M | 38.8% | |
| Sub Debt | $43.8M | 9.7% | |
| Equity | $232.3M | 51.5% | |
| Enterprise Value | $438.4M | 97.1% | |
| Transaction Fees | $13.2M | 2.9% | |
| Total Uses | $451.5M | 100.0% |
Interpretation
INTAt 2.16x MOIC and 16.7% 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 | $65.0M |
| Exit Ev | $682.2M |
| Net Debt At Exit | $179.8M |
| Equity At Exit | $502.5M |
| Equity Invested | $232.3M |
| Total Value Created | $270.1M |
| Value From Growth | $221.9M |
| Value From Multiple | $21.9M |
| Value From Deleveraging | $39.4M |