LBO — FROEDTERT SOUTH
IRR: 24.7% | MOIC: 3.02x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
24.7%
IRR
3.02x
MOIC
$151.4M
Entry EV
$306.7M
Exit EV
$77.9M
Equity Invested
Sources & Uses
S&UTotal · $151.4M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $58.8M | 38.8% | |
| Sub Debt | $14.7M | 9.7% | |
| Equity | $77.9M | 51.5% | |
| Enterprise Value | $147.0M | 97.1% | |
| Transaction Fees | $4.4M | 2.9% | |
| Total Uses | $151.4M | 100.0% |
Interpretation
INTAt 3.02x MOIC and 24.7% 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 | $29.2M |
| Exit Ev | $306.7M |
| Net Debt At Exit | $71.4M |
| Equity At Exit | $235.3M |
| Equity Invested | $77.9M |
| Total Value Created | $157.4M |
| Value From Growth | $152.3M |
| Value From Multiple | $7.4M |
| Value From Deleveraging | $2.1M |