LBO — KFH - OC-ANAHEIM
IRR: 16.5% | MOIC: 2.15x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.5%
IRR
2.15x
MOIC
$1.4B
Entry EV
$2.1B
Exit EV
$717.1M
Equity Invested
Sources & Uses
S&UTotal · $1.4B| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $541.2M | 38.8% | |
| Sub Debt | $135.3M | 9.7% | |
| Equity | $717.1M | 51.5% | |
| Enterprise Value | $1.4B | 97.1% | |
| Transaction Fees | $40.6M | 2.9% | |
| Total Uses | $1.4B | 100.0% |
Interpretation
INTAt 2.15x MOIC and 16.5% 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 | $199.1M |
| Exit Ev | $2.1B |
| Net Debt At Exit | $551.9M |
| Equity At Exit | $1.5B |
| Equity Invested | $717.1M |
| Total Value Created | $821.1M |
| Value From Growth | $669.4M |
| Value From Multiple | $67.6M |
| Value From Deleveraging | $124.6M |