LBO — KFH - SAN FRANCISCO
IRR: 30.4% | MOIC: 3.78x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
30.4%
IRR
3.78x
MOIC
$197.5M
Entry EV
$479.7M
Exit EV
$101.6M
Equity Invested
Sources & Uses
S&UTotal · $197.5M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $76.7M | 38.8% | |
| Sub Debt | $19.2M | 9.7% | |
| Equity | $101.6M | 51.5% | |
| Enterprise Value | $191.8M | 97.1% | |
| Transaction Fees | $5.8M | 2.9% | |
| Total Uses | $197.5M | 100.0% |
Interpretation
INTAt 3.78x MOIC and 30.4% 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 | $45.7M |
| Exit Ev | $479.7M |
| Net Debt At Exit | $95.9M |
| Equity At Exit | $383.8M |
| Equity Invested | $101.6M |
| Total Value Created | $282.2M |
| Value From Growth | $278.3M |
| Value From Multiple | $9.6M |
| Value From Deleveraging | $0.0M |