LBO — SSH - OKLAHOMA CITY INC.
IRR: 17.4% | MOIC: 2.23x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
17.4%
IRR
2.23x
MOIC
$49.9M
Entry EV
$77.4M
Exit EV
$25.7M
Equity Invested
Sources & Uses
S&UTotal · $49.9M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $19.4M | 38.8% | |
| Sub Debt | $4.8M | 9.7% | |
| Equity | $25.7M | 51.5% | |
| Enterprise Value | $48.4M | 97.1% | |
| Transaction Fees | $1.5M | 2.9% | |
| Total Uses | $49.9M | 100.0% |
Interpretation
INTAt 2.23x MOIC and 17.4% 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 | $7.4M |
| Exit Ev | $77.4M |
| Net Debt At Exit | $20.2M |
| Equity At Exit | $57.2M |
| Equity Invested | $25.7M |
| Total Value Created | $31.5M |
| Value From Growth | $26.6M |
| Value From Multiple | $2.4M |
| Value From Deleveraging | $4.0M |