LBO — THE METHODIST HOSPITAL
IRR: 21.9% | MOIC: 2.69x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
21.9%
IRR
2.69x
MOIC
$1.4B
Entry EV
$2.6B
Exit EV
$717.4M
Equity Invested
Sources & Uses
S&UTotal · $1.4B| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $541.4M | 38.8% | |
| Sub Debt | $135.4M | 9.7% | |
| Equity | $717.4M | 51.5% | |
| Enterprise Value | $1.4B | 97.1% | |
| Transaction Fees | $40.6M | 2.9% | |
| Total Uses | $1.4B | 100.0% |
Interpretation
INTAt 2.69x MOIC and 21.9% 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 | $244.6M |
| Exit Ev | $2.6B |
| Net Debt At Exit | $636.0M |
| Equity At Exit | $1.9B |
| Equity Invested | $717.4M |
| Total Value Created | $1.2B |
| Value From Growth | $1.1B |
| Value From Multiple | $67.7M |
| Value From Deleveraging | $40.8M |