LBO — METHODIST SUGAR LAND HOSPITAL
IRR: 16.3% | MOIC: 2.12x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.3%
IRR
2.12x
MOIC
$880.5M
Entry EV
$1.3B
Exit EV
$453.1M
Equity Invested
Sources & Uses
S&UTotal · $880.5M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $341.9M | 38.8% | |
| Sub Debt | $85.5M | 9.7% | |
| Equity | $453.1M | 51.5% | |
| Enterprise Value | $854.9M | 97.1% | |
| Transaction Fees | $25.6M | 2.9% | |
| Total Uses | $880.5M | 100.0% |
Interpretation
INTAt 2.12x MOIC and 16.3% 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 | $124.7M |
| Exit Ev | $1.3B |
| Net Debt At Exit | $346.6M |
| Equity At Exit | $962.6M |
| Equity Invested | $453.1M |
| Total Value Created | $509.5M |
| Value From Growth | $411.5M |
| Value From Multiple | $42.7M |
| Value From Deleveraging | $80.9M |