LBO — METHODIST WILLOWBROOK HOSPITAL
IRR: 17.0% | MOIC: 2.19x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
17.0%
IRR
2.19x
MOIC
$736.3M
Entry EV
$1.1B
Exit EV
$378.9M
Equity Invested
Sources & Uses
S&UTotal · $736.3M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $285.9M | 38.8% | |
| Sub Debt | $71.5M | 9.7% | |
| Equity | $378.9M | 51.5% | |
| Enterprise Value | $714.9M | 97.1% | |
| Transaction Fees | $21.4M | 2.9% | |
| Total Uses | $736.3M | 100.0% |
Interpretation
INTAt 2.19x MOIC and 17.0% 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 | $107.1M |
| Exit Ev | $1.1B |
| Net Debt At Exit | $295.4M |
| Equity At Exit | $829.1M |
| Equity Invested | $378.9M |
| Total Value Created | $450.3M |
| Value From Growth | $374.0M |
| Value From Multiple | $35.7M |
| Value From Deleveraging | $62.0M |