LBO — SSH - MIAMI LAKES
IRR: 17.2% | MOIC: 2.21x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
17.2%
IRR
2.21x
MOIC
$40.8M
Entry EV
$62.8M
Exit EV
$21.0M
Equity Invested
Sources & Uses
S&UTotal · $40.8M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $15.8M | 38.8% | |
| Sub Debt | $4.0M | 9.7% | |
| Equity | $21.0M | 51.5% | |
| Enterprise Value | $39.6M | 97.1% | |
| Transaction Fees | $1.2M | 2.9% | |
| Total Uses | $40.8M | 100.0% |
Interpretation
INTAt 2.21x MOIC and 17.2% 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 | $6.0M |
| Exit Ev | $62.8M |
| Net Debt At Exit | $16.5M |
| Equity At Exit | $46.3M |
| Equity Invested | $21.0M |
| Total Value Created | $25.4M |
| Value From Growth | $21.2M |
| Value From Multiple | $2.0M |
| Value From Deleveraging | $3.3M |