LBO — SSH - CHARLESTON
IRR: 17.9% | MOIC: 2.28x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
17.9%
IRR
2.28x
MOIC
$16.7M
Entry EV
$26.4M
Exit EV
$8.6M
Equity Invested
Sources & Uses
S&UTotal · $16.7M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $6.5M | 38.8% | |
| Sub Debt | $1.6M | 9.7% | |
| Equity | $8.6M | 51.5% | |
| Enterprise Value | $16.2M | 97.1% | |
| Transaction Fees | $0.5M | 2.9% | |
| Total Uses | $16.7M | 100.0% |
Interpretation
INTAt 2.28x MOIC and 17.9% 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 | $2.5M |
| Exit Ev | $26.4M |
| Net Debt At Exit | $6.9M |
| Equity At Exit | $19.5M |
| Equity Invested | $8.6M |
| Total Value Created | $11.0M |
| Value From Growth | $9.4M |
| Value From Multiple | $0.8M |
| Value From Deleveraging | $1.2M |