LBO — SANFORD THIEF RIVER FALLS
IRR: 18.8% | MOIC: 2.36x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
18.8%
IRR
2.36x
MOIC
$59.2M
Entry EV
$97.1M
Exit EV
$30.5M
Equity Invested
Sources & Uses
S&UTotal · $59.2M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $23.0M | 38.8% | |
| Sub Debt | $5.8M | 9.7% | |
| Equity | $30.5M | 51.5% | |
| Enterprise Value | $57.5M | 97.1% | |
| Transaction Fees | $1.7M | 2.9% | |
| Total Uses | $59.2M | 100.0% |
Interpretation
INTAt 2.36x MOIC and 18.8% 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 | $9.2M |
| Exit Ev | $97.1M |
| Net Debt At Exit | $25.0M |
| Equity At Exit | $72.1M |
| Equity Invested | $30.5M |
| Total Value Created | $41.6M |
| Value From Growth | $36.7M |
| Value From Multiple | $2.9M |
| Value From Deleveraging | $3.7M |