LBO — BAYLOR SURGICAL HOSPITAL AT FORT WOR
IRR: 15.6% | MOIC: 2.07x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
15.6%
IRR
2.07x
MOIC
$206.8M
Entry EV
$299.9M
Exit EV
$106.4M
Equity Invested
Sources & Uses
S&UTotal · $206.8M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $80.3M | 38.8% | |
| Sub Debt | $20.1M | 9.7% | |
| Equity | $106.4M | 51.5% | |
| Enterprise Value | $200.7M | 97.1% | |
| Transaction Fees | $6.0M | 2.9% | |
| Total Uses | $206.8M | 100.0% |
Interpretation
INTAt 2.07x MOIC and 15.6% 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 | $28.6M |
| Exit Ev | $299.9M |
| Net Debt At Exit | $80.0M |
| Equity At Exit | $219.9M |
| Equity Invested | $106.4M |
| Total Value Created | $113.5M |
| Value From Growth | $89.1M |
| Value From Multiple | $10.0M |
| Value From Deleveraging | $20.4M |