LBO — SCOTTSDALE HRH
IRR: 27.1% | MOIC: 3.31x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
27.1%
IRR
3.31x
MOIC
$9.0M
Entry EV
$19.6M
Exit EV
$4.6M
Equity Invested
Sources & Uses
S&UTotal · $9.0M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $3.5M | 38.8% | |
| Sub Debt | $0.9M | 9.7% | |
| Equity | $4.6M | 51.5% | |
| Enterprise Value | $8.7M | 97.1% | |
| Transaction Fees | $0.3M | 2.9% | |
| Total Uses | $9.0M | 100.0% |
Interpretation
INTAt 3.31x MOIC and 27.1% 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 | $1.9M |
| Exit Ev | $19.6M |
| Net Debt At Exit | $4.3M |
| Equity At Exit | $15.3M |
| Equity Invested | $4.6M |
| Total Value Created | $10.7M |
| Value From Growth | $10.4M |
| Value From Multiple | $0.4M |
| Value From Deleveraging | $0.1M |