LBO — MARIAN CENTER
IRR: 16.7% | MOIC: 2.16x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
16.7%
IRR
2.16x
MOIC
$4.3M
Entry EV
$6.4M
Exit EV
$2.2M
Equity Invested
Sources & Uses
S&UTotal · $4.3M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $1.7M | 38.8% | |
| Sub Debt | $0.4M | 9.7% | |
| Equity | $2.2M | 51.5% | |
| Enterprise Value | $4.1M | 97.1% | |
| Transaction Fees | $0.1M | 2.9% | |
| Total Uses | $4.3M | 100.0% |
Interpretation
INTAt 2.16x MOIC and 16.7% 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 | $0.6M |
| Exit Ev | $6.4M |
| Net Debt At Exit | $1.7M |
| Equity At Exit | $4.7M |
| Equity Invested | $2.2M |
| Total Value Created | $2.6M |
| Value From Growth | $2.1M |
| Value From Multiple | $0.2M |
| Value From Deleveraging | $0.4M |