← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
17.2%
IRR
2.21x
MOIC
$19.1M
Entry EV
$29.4M
Exit EV
$9.8M
Equity Invested
Sources & Uses
S&UTotal · $19.1M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $7.4M | 38.8% | |
| Sub Debt | $1.9M | 9.7% | |
| Equity | $9.8M | 51.5% | |
| Enterprise Value | $18.5M | 97.1% | |
| Transaction Fees | $0.6M | 2.9% | |
| Total Uses | $19.1M | 100.0% |
Interpretation
INTAt 2.21x MOIC and 17.2% 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 | $2.8M |
| Exit Ev | $29.4M |
| Net Debt At Exit | $7.7M |
| Equity At Exit | $21.7M |
| Equity Invested | $9.8M |
| Total Value Created | $11.9M |
| Value From Growth | $10.0M |
| Value From Multiple | $0.9M |
| Value From Deleveraging | $1.6M |