LBO — KFH - LOS ANGELES
IRR: 16.0% | MOIC: 2.10x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.0%
IRR
2.10x
MOIC
$1.8B
Entry EV
$2.7B
Exit EV
$937.3M
Equity Invested
Sources & Uses
S&UTotal · $1.8B| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $707.4M | 38.8% | |
| Sub Debt | $176.8M | 9.7% | |
| Equity | $937.3M | 51.5% | |
| Enterprise Value | $1.8B | 97.1% | |
| Transaction Fees | $53.1M | 2.9% | |
| Total Uses | $1.8B | 100.0% |
Interpretation
INTAt 2.10x MOIC and 16.0% 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 | $254.8M |
| Exit Ev | $2.7B |
| Net Debt At Exit | $710.8M |
| Equity At Exit | $2.0B |
| Equity Invested | $937.3M |
| Total Value Created | $1.0B |
| Value From Growth | $818.9M |
| Value From Multiple | $88.4M |
| Value From Deleveraging | $173.4M |