LBO — STONECREST
IRR: 18.6% | MOIC: 2.35x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
18.6%
IRR
2.35x
MOIC
$49.4M
Entry EV
$80.5M
Exit EV
$25.4M
Equity Invested
Sources & Uses
S&UTotal · $49.4M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $19.2M | 38.8% | |
| Sub Debt | $4.8M | 9.7% | |
| Equity | $25.4M | 51.5% | |
| Enterprise Value | $48.0M | 97.1% | |
| Transaction Fees | $1.4M | 2.9% | |
| Total Uses | $49.4M | 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 | $7.7M |
| Exit Ev | $80.5M |
| Net Debt At Exit | $20.8M |
| Equity At Exit | $59.7M |
| Equity Invested | $25.4M |
| Total Value Created | $34.3M |
| Value From Growth | $30.1M |
| Value From Multiple | $2.4M |
| Value From Deleveraging | $3.2M |