LBO — KFH - SOUTH SACRAMENTO
IRR: 20.8% | MOIC: 2.57x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
20.8%
IRR
2.57x
MOIC
$486.3M
Entry EV
$859.9M
Exit EV
$250.3M
Equity Invested
Sources & Uses
S&UTotal · $486.3M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $188.9M | 38.8% | |
| Sub Debt | $47.2M | 9.7% | |
| Equity | $250.3M | 51.5% | |
| Enterprise Value | $472.2M | 97.1% | |
| Transaction Fees | $14.2M | 2.9% | |
| Total Uses | $486.3M | 100.0% |
Interpretation
INTAt 2.57x MOIC and 20.8% 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 | $81.9M |
| Exit Ev | $859.9M |
| Net Debt At Exit | $216.9M |
| Equity At Exit | $643.1M |
| Equity Invested | $250.3M |
| Total Value Created | $392.8M |
| Value From Growth | $364.2M |
| Value From Multiple | $23.6M |
| Value From Deleveraging | $19.2M |