LBO — WEST ALLIS MEMORIAL HOSPITAL
IRR: 16.4% | MOIC: 2.14x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.4%
IRR
2.14x
MOIC
$368.8M
Entry EV
$551.7M
Exit EV
$189.8M
Equity Invested
Sources & Uses
S&UTotal · $368.8M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $143.2M | 38.8% | |
| Sub Debt | $35.8M | 9.7% | |
| Equity | $189.8M | 51.5% | |
| Enterprise Value | $358.1M | 97.1% | |
| Transaction Fees | $10.7M | 2.9% | |
| Total Uses | $368.8M | 100.0% |
Interpretation
INTAt 2.14x MOIC and 16.4% 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 | $52.5M |
| Exit Ev | $551.7M |
| Net Debt At Exit | $145.8M |
| Equity At Exit | $405.9M |
| Equity Invested | $189.8M |
| Total Value Created | $216.1M |
| Value From Growth | $175.7M |
| Value From Multiple | $17.9M |
| Value From Deleveraging | $33.3M |