LBO — SENTARA PRINCESS ANNE HOSPITAL
IRR: 17.2% | MOIC: 2.21x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
17.2%
IRR
2.21x
MOIC
$384.3M
Entry EV
$592.1M
Exit EV
$197.8M
Equity Invested
Sources & Uses
S&UTotal · $384.3M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $149.3M | 38.8% | |
| Sub Debt | $37.3M | 9.7% | |
| Equity | $197.8M | 51.5% | |
| Enterprise Value | $373.1M | 97.1% | |
| Transaction Fees | $11.2M | 2.9% | |
| Total Uses | $384.3M | 100.0% |
Interpretation
INTAt 2.21x MOIC and 17.2% 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 | $56.4M |
| Exit Ev | $592.1M |
| Net Debt At Exit | $155.2M |
| Equity At Exit | $436.9M |
| Equity Invested | $197.8M |
| Total Value Created | $239.2M |
| Value From Growth | $200.3M |
| Value From Multiple | $18.7M |
| Value From Deleveraging | $31.4M |