← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
21.9%
IRR
2.69x
MOIC
$18.6M
Entry EV
$34.3M
Exit EV
$9.6M
Equity Invested
Sources & Uses
S&UTotal · $18.6M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $7.2M | 38.8% | |
| Sub Debt | $1.8M | 9.7% | |
| Equity | $9.6M | 51.5% | |
| Enterprise Value | $18.1M | 97.1% | |
| Transaction Fees | $0.5M | 2.9% | |
| Total Uses | $18.6M | 100.0% |
Interpretation
INTAt 2.69x MOIC and 21.9% 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 | $3.3M |
| Exit Ev | $34.3M |
| Net Debt At Exit | $8.5M |
| Equity At Exit | $25.8M |
| Equity Invested | $9.6M |
| Total Value Created | $16.2M |
| Value From Growth | $15.3M |
| Value From Multiple | $0.9M |
| Value From Deleveraging | $0.5M |