← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
15.9%
IRR
2.09x
MOIC
$37.0M
Entry EV
$54.3M
Exit EV
$19.0M
Equity Invested
Sources & Uses
S&UTotal · $37.0M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $14.4M | 38.8% | |
| Sub Debt | $3.6M | 9.7% | |
| Equity | $19.0M | 51.5% | |
| Enterprise Value | $35.9M | 97.1% | |
| Transaction Fees | $1.1M | 2.9% | |
| Total Uses | $37.0M | 100.0% |
Interpretation
INTAt 2.09x MOIC and 15.9% 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 | $5.2M |
| Exit Ev | $54.3M |
| Net Debt At Exit | $14.4M |
| Equity At Exit | $39.9M |
| Equity Invested | $19.0M |
| Total Value Created | $20.8M |
| Value From Growth | $16.6M |
| Value From Multiple | $1.8M |
| Value From Deleveraging | $3.5M |