LBO — JOHNSTON MEMORIAL HOSPITAL
IRR: 20.5% | MOIC: 2.54x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
20.5%
IRR
2.54x
MOIC
$118.0M
Entry EV
$206.4M
Exit EV
$60.7M
Equity Invested
Sources & Uses
S&UTotal · $118.0M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $45.8M | 38.8% | |
| Sub Debt | $11.5M | 9.7% | |
| Equity | $60.7M | 51.5% | |
| Enterprise Value | $114.5M | 97.1% | |
| Transaction Fees | $3.4M | 2.9% | |
| Total Uses | $118.0M | 100.0% |
Interpretation
INTAt 2.54x MOIC and 20.5% 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 | $19.7M |
| Exit Ev | $206.4M |
| Net Debt At Exit | $52.3M |
| Equity At Exit | $154.1M |
| Equity Invested | $60.7M |
| Total Value Created | $93.4M |
| Value From Growth | $86.2M |
| Value From Multiple | $5.7M |
| Value From Deleveraging | $5.0M |