LBO — WAUKESHA MEMORIAL HOSPITAL
IRR: 27.3% | MOIC: 3.35x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
27.3%
IRR
3.35x
MOIC
$181.1M
Entry EV
$398.9M
Exit EV
$93.2M
Equity Invested
Sources & Uses
S&UTotal · $181.1M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $70.3M | 38.8% | |
| Sub Debt | $17.6M | 9.7% | |
| Equity | $93.2M | 51.5% | |
| Enterprise Value | $175.8M | 97.1% | |
| Transaction Fees | $5.3M | 2.9% | |
| Total Uses | $181.1M | 100.0% |
Interpretation
INTAt 3.35x MOIC and 27.3% 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 | $38.0M |
| Exit Ev | $398.9M |
| Net Debt At Exit | $86.9M |
| Equity At Exit | $312.0M |
| Equity Invested | $93.2M |
| Total Value Created | $218.8M |
| Value From Growth | $214.2M |
| Value From Multiple | $8.8M |
| Value From Deleveraging | $1.0M |