LBO — THE WILLOUGH AT NAPLES
IRR: 21.3% | MOIC: 2.62x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
21.3%
IRR
2.62x
MOIC
$6.4M
Entry EV
$11.5M
Exit EV
$3.3M
Equity Invested
Sources & Uses
S&UTotal · $6.4M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $2.5M | 38.8% | |
| Sub Debt | $0.6M | 9.7% | |
| Equity | $3.3M | 51.5% | |
| Enterprise Value | $6.2M | 97.1% | |
| Transaction Fees | $0.2M | 2.9% | |
| Total Uses | $6.4M | 100.0% |
Interpretation
INTAt 2.62x MOIC and 21.3% 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 | $1.1M |
| Exit Ev | $11.5M |
| Net Debt At Exit | $2.9M |
| Equity At Exit | $8.6M |
| Equity Invested | $3.3M |
| Total Value Created | $5.3M |
| Value From Growth | $5.0M |
| Value From Multiple | $0.3M |
| Value From Deleveraging | $0.2M |