LBO — ABRAZO WEST CAMPUS
IRR: 18.6% | MOIC: 2.35x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
18.6%
IRR
2.35x
MOIC
$249.9M
Entry EV
$406.8M
Exit EV
$128.6M
Equity Invested
Sources & Uses
S&UTotal · $249.9M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $97.1M | 38.8% | |
| Sub Debt | $24.3M | 9.7% | |
| Equity | $128.6M | 51.5% | |
| Enterprise Value | $242.6M | 97.1% | |
| Transaction Fees | $7.3M | 2.9% | |
| Total Uses | $249.9M | 100.0% |
Interpretation
INTAt 2.35x MOIC and 18.6% 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 | $38.7M |
| Exit Ev | $406.8M |
| Net Debt At Exit | $105.0M |
| Equity At Exit | $301.8M |
| Equity Invested | $128.6M |
| Total Value Created | $173.2M |
| Value From Growth | $152.1M |
| Value From Multiple | $12.1M |
| Value From Deleveraging | $16.3M |