LBO — BAYLOR S&W MEDICAL CENTER - PLANO
IRR: 24.6% | MOIC: 3.01x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
24.6%
IRR
3.01x
MOIC
$99.4M
Entry EV
$200.8M
Exit EV
$51.2M
Equity Invested
Sources & Uses
S&UTotal · $99.4M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $38.6M | 38.8% | |
| Sub Debt | $9.7M | 9.7% | |
| Equity | $51.2M | 51.5% | |
| Enterprise Value | $96.5M | 97.1% | |
| Transaction Fees | $2.9M | 2.9% | |
| Total Uses | $99.4M | 100.0% |
Interpretation
INTAt 3.01x MOIC and 24.6% 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 | $19.1M |
| Exit Ev | $200.8M |
| Net Debt At Exit | $46.8M |
| Equity At Exit | $153.9M |
| Equity Invested | $51.2M |
| Total Value Created | $102.8M |
| Value From Growth | $99.4M |
| Value From Multiple | $4.8M |
| Value From Deleveraging | $1.4M |