← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.4%
IRR
2.14x
MOIC
$83.5M
Entry EV
$124.6M
Exit EV
$42.9M
Equity Invested
Sources & Uses
S&UTotal · $83.5M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $32.4M | 38.8% | |
| Sub Debt | $8.1M | 9.7% | |
| Equity | $42.9M | 51.5% | |
| Enterprise Value | $81.0M | 97.1% | |
| Transaction Fees | $2.4M | 2.9% | |
| Total Uses | $83.5M | 100.0% |
Interpretation
INTAt 2.14x MOIC and 16.4% 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 | $11.9M |
| Exit Ev | $124.6M |
| Net Debt At Exit | $33.0M |
| Equity At Exit | $91.7M |
| Equity Invested | $42.9M |
| Total Value Created | $48.8M |
| Value From Growth | $39.6M |
| Value From Multiple | $4.1M |
| Value From Deleveraging | $7.6M |