LBO — UVA HEALTH HAYMARKET MEDICAL CENTER
IRR: 16.0% | MOIC: 2.10x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.0%
IRR
2.10x
MOIC
$132.1M
Entry EV
$194.3M
Exit EV
$68.0M
Equity Invested
Sources & Uses
S&UTotal · $132.1M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $51.3M | 38.8% | |
| Sub Debt | $12.8M | 9.7% | |
| Equity | $68.0M | 51.5% | |
| Enterprise Value | $128.2M | 97.1% | |
| Transaction Fees | $3.8M | 2.9% | |
| Total Uses | $132.1M | 100.0% |
Interpretation
INTAt 2.10x MOIC and 16.0% 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 | $18.5M |
| Exit Ev | $194.3M |
| Net Debt At Exit | $51.6M |
| Equity At Exit | $142.7M |
| Equity Invested | $68.0M |
| Total Value Created | $74.7M |
| Value From Growth | $59.7M |
| Value From Multiple | $6.4M |
| Value From Deleveraging | $12.5M |