LBO — HOCKING VALLEY
IRR: 15.8% | MOIC: 2.08x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
15.8%
IRR
2.08x
MOIC
$57.4M
Entry EV
$83.8M
Exit EV
$29.5M
Equity Invested
Sources & Uses
S&UTotal · $57.4M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $22.3M | 38.8% | |
| Sub Debt | $5.6M | 9.7% | |
| Equity | $29.5M | 51.5% | |
| Enterprise Value | $55.7M | 97.1% | |
| Transaction Fees | $1.7M | 2.9% | |
| Total Uses | $57.4M | 100.0% |
Interpretation
INTAt 2.08x MOIC and 15.8% 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 | $8.0M |
| Exit Ev | $83.8M |
| Net Debt At Exit | $22.3M |
| Equity At Exit | $61.5M |
| Equity Invested | $29.5M |
| Total Value Created | $31.9M |
| Value From Growth | $25.3M |
| Value From Multiple | $2.8M |
| Value From Deleveraging | $5.6M |