LBO — KFH - FONTANA
IRR: 20.0% | MOIC: 2.48x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
20.0%
IRR
2.48x
MOIC
$986.9M
Entry EV
$1.7B
Exit EV
$507.8M
Equity Invested
Sources & Uses
S&UTotal · $986.9M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $383.3M | 38.8% | |
| Sub Debt | $95.8M | 9.7% | |
| Equity | $507.8M | 51.5% | |
| Enterprise Value | $958.2M | 97.1% | |
| Transaction Fees | $28.7M | 2.9% | |
| Total Uses | $986.9M | 100.0% |
Interpretation
INTAt 2.48x MOIC and 20.0% 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 | $161.2M |
| Exit Ev | $1.7B |
| Net Debt At Exit | $431.0M |
| Equity At Exit | $1.3B |
| Equity Invested | $507.8M |
| Total Value Created | $753.5M |
| Value From Growth | $686.3M |
| Value From Multiple | $47.9M |
| Value From Deleveraging | $48.1M |