LBO — ASCENSION SETON WILLIAMSON
IRR: 17.8% | MOIC: 2.27x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
17.8%
IRR
2.27x
MOIC
$238.0M
Entry EV
$375.7M
Exit EV
$122.5M
Equity Invested
Sources & Uses
S&UTotal · $238.0M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $92.4M | 38.8% | |
| Sub Debt | $23.1M | 9.7% | |
| Equity | $122.5M | 51.5% | |
| Enterprise Value | $231.1M | 97.1% | |
| Transaction Fees | $6.9M | 2.9% | |
| Total Uses | $238.0M | 100.0% |
Interpretation
INTAt 2.27x MOIC and 17.8% 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 | $35.8M |
| Exit Ev | $375.7M |
| Net Debt At Exit | $97.8M |
| Equity At Exit | $277.9M |
| Equity Invested | $122.5M |
| Total Value Created | $155.4M |
| Value From Growth | $133.0M |
| Value From Multiple | $11.6M |
| Value From Deleveraging | $17.7M |