LBO — SSH MORGANTOWN
IRR: 17.2% | MOIC: 2.21x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
17.2%
IRR
2.21x
MOIC
$17.7M
Entry EV
$27.2M
Exit EV
$9.1M
Equity Invested
Sources & Uses
S&UTotal · $17.7M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $6.9M | 38.8% | |
| Sub Debt | $1.7M | 9.7% | |
| Equity | $9.1M | 51.5% | |
| Enterprise Value | $17.1M | 97.1% | |
| Transaction Fees | $0.5M | 2.9% | |
| Total Uses | $17.7M | 100.0% |
Interpretation
INTAt 2.21x MOIC and 17.2% 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 | $2.6M |
| Exit Ev | $27.2M |
| Net Debt At Exit | $7.1M |
| Equity At Exit | $20.1M |
| Equity Invested | $9.1M |
| Total Value Created | $11.0M |
| Value From Growth | $9.2M |
| Value From Multiple | $0.9M |
| Value From Deleveraging | $1.4M |