LBO — KFH - SAN DIEGO
IRR: 24.5% | MOIC: 2.99x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
24.5%
IRR
2.99x
MOIC
$516.1M
Entry EV
$1.0B
Exit EV
$265.5M
Equity Invested
Sources & Uses
S&UTotal · $516.1M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $200.4M | 38.8% | |
| Sub Debt | $50.1M | 9.7% | |
| Equity | $265.5M | 51.5% | |
| Enterprise Value | $501.0M | 97.1% | |
| Transaction Fees | $15.0M | 2.9% | |
| Total Uses | $516.1M | 100.0% |
Interpretation
INTAt 2.99x MOIC and 24.5% 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 | $98.6M |
| Exit Ev | $1.0B |
| Net Debt At Exit | $242.7M |
| Equity At Exit | $793.1M |
| Equity Invested | $265.5M |
| Total Value Created | $527.5M |
| Value From Growth | $509.7M |
| Value From Multiple | $25.1M |
| Value From Deleveraging | $7.8M |