LBO — VANTAGE POINT
IRR: 21.0% | MOIC: 2.59x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
21.0%
IRR
2.59x
MOIC
$14.7M
Entry EV
$26.2M
Exit EV
$7.6M
Equity Invested
Sources & Uses
S&UTotal · $14.7M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $5.7M | 38.8% | |
| Sub Debt | $1.4M | 9.7% | |
| Equity | $7.6M | 51.5% | |
| Enterprise Value | $14.3M | 97.1% | |
| Transaction Fees | $0.4M | 2.9% | |
| Total Uses | $14.7M | 100.0% |
Interpretation
INTAt 2.59x MOIC and 21.0% 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 | $2.5M |
| Exit Ev | $26.2M |
| Net Debt At Exit | $6.6M |
| Equity At Exit | $19.6M |
| Equity Invested | $7.6M |
| Total Value Created | $12.0M |
| Value From Growth | $11.2M |
| Value From Multiple | $0.7M |
| Value From Deleveraging | $0.6M |