← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
18.2%
IRR
2.31x
MOIC
$158.8M
Entry EV
$254.6M
Exit EV
$81.7M
Equity Invested
Sources & Uses
S&UTotal · $158.8M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $61.7M | 38.8% | |
| Sub Debt | $15.4M | 9.7% | |
| Equity | $81.7M | 51.5% | |
| Enterprise Value | $154.2M | 97.1% | |
| Transaction Fees | $4.6M | 2.9% | |
| Total Uses | $158.8M | 100.0% |
Interpretation
INTAt 2.31x MOIC and 18.2% 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 | $24.3M |
| Exit Ev | $254.6M |
| Net Debt At Exit | $66.0M |
| Equity At Exit | $188.6M |
| Equity Invested | $81.7M |
| Total Value Created | $106.9M |
| Value From Growth | $92.7M |
| Value From Multiple | $7.7M |
| Value From Deleveraging | $11.1M |