LBO — TELECARE SANTA CRUZ PHF
IRR: 21.1% | MOIC: 2.61x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
21.1%
IRR
2.61x
MOIC
$5.4M
Entry EV
$9.8M
Exit EV
$2.8M
Equity Invested
Sources & Uses
S&UTotal · $5.4M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $2.1M | 38.8% | |
| Sub Debt | $0.5M | 9.7% | |
| Equity | $2.8M | 51.5% | |
| Enterprise Value | $5.3M | 97.1% | |
| Transaction Fees | $0.2M | 2.9% | |
| Total Uses | $5.4M | 100.0% |
Interpretation
INTAt 2.61x MOIC and 21.1% 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 | $0.9M |
| Exit Ev | $9.8M |
| Net Debt At Exit | $2.4M |
| Equity At Exit | $7.3M |
| Equity Invested | $2.8M |
| Total Value Created | $4.5M |
| Value From Growth | $4.2M |
| Value From Multiple | $0.3M |
| Value From Deleveraging | $0.2M |