LBO — UNIVERSITY OF WI HOSPITALS & CLINICS
IRR: 27.3% | MOIC: 3.34x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
27.3%
IRR
3.34x
MOIC
$891.1M
Entry EV
$2.0B
Exit EV
$458.5M
Equity Invested
Sources & Uses
S&UTotal · $891.1M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $346.1M | 38.8% | |
| Sub Debt | $86.5M | 9.7% | |
| Equity | $458.5M | 51.5% | |
| Enterprise Value | $865.2M | 97.1% | |
| Transaction Fees | $26.0M | 2.9% | |
| Total Uses | $891.1M | 100.0% |
Interpretation
INTAt 3.34x 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 | $186.6M |
| Exit Ev | $2.0B |
| Net Debt At Exit | $427.4M |
| Equity At Exit | $1.5B |
| Equity Invested | $458.5M |
| Total Value Created | $1.1B |
| Value From Growth | $1.1B |
| Value From Multiple | $43.3M |
| Value From Deleveraging | $5.2M |