LBO — ST. JOHN BROKEN ARROW
IRR: 27.1% | MOIC: 3.32x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
27.1%
IRR
3.32x
MOIC
$22.0M
Entry EV
$48.2M
Exit EV
$11.3M
Equity Invested
Sources & Uses
S&UTotal · $22.0M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $8.6M | 38.8% | |
| Sub Debt | $2.1M | 9.7% | |
| Equity | $11.3M | 51.5% | |
| Enterprise Value | $21.4M | 97.1% | |
| Transaction Fees | $0.6M | 2.9% | |
| Total Uses | $22.0M | 100.0% |
Interpretation
INTAt 3.32x MOIC and 27.1% 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 | $4.6M |
| Exit Ev | $48.2M |
| Net Debt At Exit | $10.6M |
| Equity At Exit | $37.6M |
| Equity Invested | $11.3M |
| Total Value Created | $26.3M |
| Value From Growth | $25.7M |
| Value From Multiple | $1.1M |
| Value From Deleveraging | $0.1M |