← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
18.6%
IRR
2.35x
MOIC
$5.9M
Entry EV
$9.6M
Exit EV
$3.0M
Equity Invested
Sources & Uses
S&UTotal · $5.9M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $2.3M | 38.8% | |
| Sub Debt | $0.6M | 9.7% | |
| Equity | $3.0M | 51.5% | |
| Enterprise Value | $5.7M | 97.1% | |
| Transaction Fees | $0.2M | 2.9% | |
| Total Uses | $5.9M | 100.0% |
Interpretation
INTAt 2.35x MOIC and 18.6% 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 | $0.9M |
| Exit Ev | $9.6M |
| Net Debt At Exit | $2.5M |
| Equity At Exit | $7.1M |
| Equity Invested | $3.0M |
| Total Value Created | $4.1M |
| Value From Growth | $3.6M |
| Value From Multiple | $0.3M |
| Value From Deleveraging | $0.4M |