LBO — SSH -MADISON
IRR: 22.8% | MOIC: 2.79x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
22.8%
IRR
2.79x
MOIC
$12.9M
Entry EV
$24.4M
Exit EV
$6.6M
Equity Invested
Sources & Uses
S&UTotal · $12.9M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $5.0M | 38.8% | |
| Sub Debt | $1.2M | 9.7% | |
| Equity | $6.6M | 51.5% | |
| Enterprise Value | $12.5M | 97.1% | |
| Transaction Fees | $0.4M | 2.9% | |
| Total Uses | $12.9M | 100.0% |
Interpretation
INTAt 2.79x MOIC and 22.8% 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 | $2.3M |
| Exit Ev | $24.4M |
| Net Debt At Exit | $5.9M |
| Equity At Exit | $18.5M |
| Equity Invested | $6.6M |
| Total Value Created | $11.8M |
| Value From Growth | $11.3M |
| Value From Multiple | $0.6M |
| Value From Deleveraging | $0.3M |