LBO — ST. FRANCIS MEDICAL CENTER
IRR: 18.1% | MOIC: 2.30x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
18.1%
IRR
2.30x
MOIC
$301.9M
Entry EV
$483.0M
Exit EV
$155.4M
Equity Invested
Sources & Uses
S&UTotal · $301.9M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $117.3M | 38.8% | |
| Sub Debt | $29.3M | 9.7% | |
| Equity | $155.4M | 51.5% | |
| Enterprise Value | $293.1M | 97.1% | |
| Transaction Fees | $8.8M | 2.9% | |
| Total Uses | $301.9M | 100.0% |
Interpretation
INTAt 2.30x MOIC and 18.1% 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 | $46.0M |
| Exit Ev | $483.0M |
| Net Debt At Exit | $125.3M |
| Equity At Exit | $357.7M |
| Equity Invested | $155.4M |
| Total Value Created | $202.3M |
| Value From Growth | $175.1M |
| Value From Multiple | $14.7M |
| Value From Deleveraging | $21.3M |