LBO — KFH - WASHINGTON
IRR: 35.0% | MOIC: 4.48x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
35.0%
IRR
4.48x
MOIC
$0.0M
Entry EV
$0.0M
Exit EV
$0.0M
Equity Invested
Sources & Uses
S&UTotal · $0.0M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $0.0M | 38.1% | |
| Sub Debt | $0.0M | 9.5% | |
| Equity | $0.0M | 52.4% | |
| Enterprise Value | $0.0M | 95.2% | |
| Transaction Fees | $0.0M | 4.8% | |
| Total Uses | $0.0M | 100.0% |
Interpretation
INTAt 4.48x MOIC and 35.0% 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 | 5.0% |
| Exit Ev | 57.0% |
| Net Debt At Exit | 10.0% |
| Equity At Exit | 47.0% |
| Equity Invested | 11.0% |
| Total Value Created | 37.0% |
| Value From Growth | 36.0% |
| Value From Multiple | 1.0% |
| Value From Deleveraging | 0.0% |