LBO — BAPTIST BEAUMONT HOSPITAL
IRR: 21.3% | MOIC: 2.63x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
21.3%
IRR
2.63x
MOIC
$213.1M
Entry EV
$384.1M
Exit EV
$109.7M
Equity Invested
Sources & Uses
S&UTotal · $213.1M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $82.8M | 38.8% | |
| Sub Debt | $20.7M | 9.7% | |
| Equity | $109.7M | 51.5% | |
| Enterprise Value | $206.9M | 97.1% | |
| Transaction Fees | $6.2M | 2.9% | |
| Total Uses | $213.1M | 100.0% |
Interpretation
INTAt 2.63x MOIC and 21.3% 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 | $36.6M |
| Exit Ev | $384.1M |
| Net Debt At Exit | $96.0M |
| Equity At Exit | $288.0M |
| Equity Invested | $109.7M |
| Total Value Created | $178.4M |
| Value From Growth | $166.8M |
| Value From Multiple | $10.3M |
| Value From Deleveraging | $7.4M |