LBO — SSH - NORTHERN KENTUCKY LLC
IRR: 15.7% | MOIC: 2.07x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
15.7%
IRR
2.07x
MOIC
$22.5M
Entry EV
$32.7M
Exit EV
$11.6M
Equity Invested
Sources & Uses
S&UTotal · $22.5M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $8.7M | 38.8% | |
| Sub Debt | $2.2M | 9.7% | |
| Equity | $11.6M | 51.5% | |
| Enterprise Value | $21.8M | 97.1% | |
| Transaction Fees | $0.7M | 2.9% | |
| Total Uses | $22.5M | 100.0% |
Interpretation
INTAt 2.07x MOIC and 15.7% 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 | $3.1M |
| Exit Ev | $32.7M |
| Net Debt At Exit | $8.7M |
| Equity At Exit | $24.0M |
| Equity Invested | $11.6M |
| Total Value Created | $12.4M |
| Value From Growth | $9.7M |
| Value From Multiple | $1.1M |
| Value From Deleveraging | $2.2M |