LBO — KFH - BALDWIN PARK
IRR: 16.8% | MOIC: 2.17x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.8%
IRR
2.17x
MOIC
$688.0M
Entry EV
$1.0B
Exit EV
$354.0M
Equity Invested
Sources & Uses
S&UTotal · $688.0M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $267.2M | 38.8% | |
| Sub Debt | $66.8M | 9.7% | |
| Equity | $354.0M | 51.5% | |
| Enterprise Value | $668.0M | 97.1% | |
| Transaction Fees | $20.0M | 2.9% | |
| Total Uses | $688.0M | 100.0% |
Interpretation
INTAt 2.17x MOIC and 16.8% 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 | $99.4M |
| Exit Ev | $1.0B |
| Net Debt At Exit | $274.7M |
| Equity At Exit | $768.7M |
| Equity Invested | $354.0M |
| Total Value Created | $414.7M |
| Value From Growth | $342.0M |
| Value From Multiple | $33.4M |
| Value From Deleveraging | $59.3M |