LBO — PRIMARY CHILDRENS HOSPITAL
IRR: 21.2% | MOIC: 2.61x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
21.2%
IRR
2.61x
MOIC
$517.6M
Entry EV
$928.0M
Exit EV
$266.4M
Equity Invested
Sources & Uses
S&UTotal · $517.6M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $201.0M | 38.8% | |
| Sub Debt | $50.3M | 9.7% | |
| Equity | $266.4M | 51.5% | |
| Enterprise Value | $502.6M | 97.1% | |
| Transaction Fees | $15.1M | 2.9% | |
| Total Uses | $517.6M | 100.0% |
Interpretation
INTAt 2.61x MOIC and 21.2% 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 | $88.4M |
| Exit Ev | $928.0M |
| Net Debt At Exit | $232.6M |
| Equity At Exit | $695.4M |
| Equity Invested | $266.4M |
| Total Value Created | $429.1M |
| Value From Growth | $400.3M |
| Value From Multiple | $25.1M |
| Value From Deleveraging | $18.7M |