LBO — PAM SQUARED AT TEXARKANA
IRR: 15.8% | MOIC: 2.09x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
15.8%
IRR
2.09x
MOIC
$21.4M
Entry EV
$31.2M
Exit EV
$11.0M
Equity Invested
Sources & Uses
S&UTotal · $21.4M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $8.3M | 38.8% | |
| Sub Debt | $2.1M | 9.7% | |
| Equity | $11.0M | 51.5% | |
| Enterprise Value | $20.7M | 97.1% | |
| Transaction Fees | $0.6M | 2.9% | |
| Total Uses | $21.4M | 100.0% |
Interpretation
INTAt 2.09x MOIC and 15.8% 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 | $3.0M |
| Exit Ev | $31.2M |
| Net Debt At Exit | $8.3M |
| Equity At Exit | $22.9M |
| Equity Invested | $11.0M |
| Total Value Created | $11.9M |
| Value From Growth | $9.4M |
| Value From Multiple | $1.0M |
| Value From Deleveraging | $2.1M |