LBO — HCA HOUSTON HEALTHCARE TOMBALL
IRR: 32.1% | MOIC: 4.02x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
32.1%
IRR
4.02x
MOIC
$52.2M
Entry EV
$133.3M
Exit EV
$26.8M
Equity Invested
Sources & Uses
S&UTotal · $52.2M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $20.3M | 38.8% | |
| Sub Debt | $5.1M | 9.7% | |
| Equity | $26.8M | 51.5% | |
| Enterprise Value | $50.7M | 97.1% | |
| Transaction Fees | $1.5M | 2.9% | |
| Total Uses | $52.2M | 100.0% |
Interpretation
INTAt 4.02x MOIC and 32.1% 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 | $12.7M |
| Exit Ev | $133.3M |
| Net Debt At Exit | $25.3M |
| Equity At Exit | $108.0M |
| Equity Invested | $26.8M |
| Total Value Created | $81.2M |
| Value From Growth | $80.1M |
| Value From Multiple | $2.5M |
| Value From Deleveraging | 0.0% |