← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
29.6%
IRR
3.66x
MOIC
$56.0M
Entry EV
$132.4M
Exit EV
$28.8M
Equity Invested
Sources & Uses
S&UTotal · $56.0M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $21.7M | 38.8% | |
| Sub Debt | $5.4M | 9.7% | |
| Equity | $28.8M | 51.5% | |
| Enterprise Value | $54.3M | 97.1% | |
| Transaction Fees | $1.6M | 2.9% | |
| Total Uses | $56.0M | 100.0% |
Interpretation
INTAt 3.66x MOIC and 29.6% 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 | $12.6M |
| Exit Ev | $132.4M |
| Net Debt At Exit | $27.1M |
| Equity At Exit | $105.3M |
| Equity Invested | $28.8M |
| Total Value Created | $76.5M |
| Value From Growth | $75.3M |
| Value From Multiple | $2.7M |
| Value From Deleveraging | $0.1M |