← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
35.0%
IRR
4.48x
MOIC
$21.3M
Entry EV
$59.4M
Exit EV
$10.9M
Equity Invested
Sources & Uses
S&UTotal · $21.3M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $8.3M | 38.8% | |
| Sub Debt | $2.1M | 9.7% | |
| Equity | $10.9M | 51.5% | |
| Enterprise Value | $20.7M | 97.1% | |
| Transaction Fees | $0.6M | 2.9% | |
| Total Uses | $21.3M | 100.0% |
Interpretation
INTAt 4.48x MOIC and 35.0% IRR over 5 years, this deal exceeds the typical 20% hurdle — strong candidate.
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 | $5.7M |
| Exit Ev | $59.4M |
| Net Debt At Exit | $10.3M |
| Equity At Exit | $49.0M |
| Equity Invested | $10.9M |
| Total Value Created | $38.1M |
| Value From Growth | $37.7M |
| Value From Multiple | $1.0M |
| Value From Deleveraging | 0.0% |