LBO — TACOMA GENERAL ALLENMORE HOSPITAL
IRR: 21.9% | MOIC: 2.70x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
21.9%
IRR
2.70x
MOIC
$701.2M
Entry EV
$1.3B
Exit EV
$360.8M
Equity Invested
Sources & Uses
S&UTotal · $701.2M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $272.3M | 38.8% | |
| Sub Debt | $68.1M | 9.7% | |
| Equity | $360.8M | 51.5% | |
| Enterprise Value | $680.8M | 97.1% | |
| Transaction Fees | $20.4M | 2.9% | |
| Total Uses | $701.2M | 100.0% |
Interpretation
INTAt 2.70x MOIC and 21.9% 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 | $123.2M |
| Exit Ev | $1.3B |
| Net Debt At Exit | $320.0M |
| Equity At Exit | $973.2M |
| Equity Invested | $360.8M |
| Total Value Created | $612.3M |
| Value From Growth | $578.3M |
| Value From Multiple | $34.0M |
| Value From Deleveraging | $20.4M |