LBO — CORNERSTONE BH EL DORADO
IRR: 16.1% | MOIC: 2.11x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.1%
IRR
2.11x
MOIC
$23.3M
Entry EV
$34.4M
Exit EV
$12.0M
Equity Invested
Sources & Uses
S&UTotal · $23.3M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $9.0M | 38.8% | |
| Sub Debt | $2.3M | 9.7% | |
| Equity | $12.0M | 51.5% | |
| Enterprise Value | $22.6M | 97.1% | |
| Transaction Fees | $0.7M | 2.9% | |
| Total Uses | $23.3M | 100.0% |
Interpretation
INTAt 2.11x MOIC and 16.1% 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 | $3.3M |
| Exit Ev | $34.4M |
| Net Debt At Exit | $9.1M |
| Equity At Exit | $25.3M |
| Equity Invested | $12.0M |
| Total Value Created | $13.3M |
| Value From Growth | $10.7M |
| Value From Multiple | $1.1M |
| Value From Deleveraging | $2.2M |