LBO — PRESBYTERIAN HOSPITAL OF ROCKWALL
IRR: 20.9% | MOIC: 2.58x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
20.9%
IRR
2.58x
MOIC
$80.1M
Entry EV
$142.2M
Exit EV
$41.2M
Equity Invested
Sources & Uses
S&UTotal · $80.1M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $31.1M | 38.8% | |
| Sub Debt | $7.8M | 9.7% | |
| Equity | $41.2M | 51.5% | |
| Enterprise Value | $77.8M | 97.1% | |
| Transaction Fees | $2.3M | 2.9% | |
| Total Uses | $80.1M | 100.0% |
Interpretation
INTAt 2.58x MOIC and 20.9% 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 | $13.5M |
| Exit Ev | $142.2M |
| Net Debt At Exit | $35.8M |
| Equity At Exit | $106.4M |
| Equity Invested | $41.2M |
| Total Value Created | $65.2M |
| Value From Growth | $60.5M |
| Value From Multiple | $3.9M |
| Value From Deleveraging | $3.1M |