← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
17.4%
IRR
2.23x
MOIC
$186.7M
Entry EV
$290.7M
Exit EV
$96.1M
Equity Invested
Sources & Uses
S&UTotal · $186.7M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $72.5M | 38.8% | |
| Sub Debt | $18.1M | 9.7% | |
| Equity | $96.1M | 51.5% | |
| Enterprise Value | $181.3M | 97.1% | |
| Transaction Fees | $5.4M | 2.9% | |
| Total Uses | $186.7M | 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 | $27.7M |
| Exit Ev | $290.7M |
| Net Debt At Exit | $76.0M |
| Equity At Exit | $214.7M |
| Equity Invested | $96.1M |
| Total Value Created | $118.6M |
| Value From Growth | $100.3M |
| Value From Multiple | $9.1M |
| Value From Deleveraging | $14.7M |