LBO — CCH-MONTICELLO
IRR: 17.8% | MOIC: 2.27x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
17.8%
IRR
2.27x
MOIC
$92.6M
Entry EV
$146.1M
Exit EV
$47.7M
Equity Invested
Sources & Uses
S&UTotal · $92.6M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $36.0M | 38.8% | |
| Sub Debt | $9.0M | 9.7% | |
| Equity | $47.7M | 51.5% | |
| Enterprise Value | $89.9M | 97.1% | |
| Transaction Fees | $2.7M | 2.9% | |
| Total Uses | $92.6M | 100.0% |
Interpretation
INTAt 2.27x MOIC and 17.8% 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 | $13.9M |
| Exit Ev | $146.1M |
| Net Debt At Exit | $38.0M |
| Equity At Exit | $108.0M |
| Equity Invested | $47.7M |
| Total Value Created | $60.4M |
| Value From Growth | $51.7M |
| Value From Multiple | $4.5M |
| Value From Deleveraging | $6.9M |