LBO — CHILDRENS HOSPITAL OF WISCONSIN
IRR: 22.2% | MOIC: 2.72x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
22.2%
IRR
2.72x
MOIC
$410.6M
Entry EV
$763.2M
Exit EV
$211.3M
Equity Invested
Sources & Uses
S&UTotal · $410.6M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $159.5M | 38.8% | |
| Sub Debt | $39.9M | 9.7% | |
| Equity | $211.3M | 51.5% | |
| Enterprise Value | $398.7M | 97.1% | |
| Transaction Fees | $12.0M | 2.9% | |
| Total Uses | $410.6M | 100.0% |
Interpretation
INTAt 2.72x MOIC and 22.2% 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 | $72.7M |
| Exit Ev | $763.2M |
| Net Debt At Exit | $188.0M |
| Equity At Exit | $575.3M |
| Equity Invested | $211.3M |
| Total Value Created | $364.0M |
| Value From Growth | $344.6M |
| Value From Multiple | $19.9M |
| Value From Deleveraging | $11.4M |