LBO — SSH WILLINGBORO
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
$31.1M
Entry EV
$49.1M
Exit EV
$16.0M
Equity Invested
Sources & Uses
S&UTotal · $31.1M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $12.1M | 38.8% | |
| Sub Debt | $3.0M | 9.7% | |
| Equity | $16.0M | 51.5% | |
| Enterprise Value | $30.2M | 97.1% | |
| Transaction Fees | $0.9M | 2.9% | |
| Total Uses | $31.1M | 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 | $4.7M |
| Exit Ev | $49.1M |
| Net Debt At Exit | $12.8M |
| Equity At Exit | $36.3M |
| Equity Invested | $16.0M |
| Total Value Created | $20.3M |
| Value From Growth | $17.4M |
| Value From Multiple | $1.5M |
| Value From Deleveraging | $2.3M |