LBO — KFH - SANTA CLARA
IRR: 16.3% | MOIC: 2.13x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.3%
IRR
2.13x
MOIC
$1.6B
Entry EV
$2.4B
Exit EV
$829.9M
Equity Invested
Sources & Uses
S&UTotal · $1.6B| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $626.4M | 38.8% | |
| Sub Debt | $156.6M | 9.7% | |
| Equity | $829.9M | 51.5% | |
| Enterprise Value | $1.6B | 97.1% | |
| Transaction Fees | $47.0M | 2.9% | |
| Total Uses | $1.6B | 100.0% |
Interpretation
INTAt 2.13x MOIC and 16.3% 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 | $228.6M |
| Exit Ev | $2.4B |
| Net Debt At Exit | $635.3M |
| Equity At Exit | $1.8B |
| Equity Invested | $829.9M |
| Total Value Created | $935.4M |
| Value From Growth | $756.4M |
| Value From Multiple | $78.3M |
| Value From Deleveraging | $147.6M |