LBO — MERCY WALWORTH HOSPITAL
IRR: 23.4% | MOIC: 2.87x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
23.4%
IRR
2.87x
MOIC
$281.3M
Entry EV
$545.7M
Exit EV
$144.7M
Equity Invested
Sources & Uses
S&UTotal · $281.3M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $109.2M | 38.8% | |
| Sub Debt | $27.3M | 9.7% | |
| Equity | $144.7M | 51.5% | |
| Enterprise Value | $273.1M | 97.1% | |
| Transaction Fees | $8.2M | 2.9% | |
| Total Uses | $281.3M | 100.0% |
Interpretation
INTAt 2.87x MOIC and 23.4% 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 | $52.0M |
| Exit Ev | $545.7M |
| Net Debt At Exit | $130.9M |
| Equity At Exit | $414.8M |
| Equity Invested | $144.7M |
| Total Value Created | $270.1M |
| Value From Growth | $259.0M |
| Value From Multiple | $13.7M |
| Value From Deleveraging | $5.6M |