← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
35.0%
IRR
4.48x
MOIC
$10.5M
Entry EV
$29.4M
Exit EV
$5.4M
Equity Invested
Sources & Uses
S&UTotal · $10.5M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $4.1M | 38.8% | |
| Sub Debt | $1.0M | 9.7% | |
| Equity | $5.4M | 51.5% | |
| Enterprise Value | $10.2M | 97.1% | |
| Transaction Fees | $0.3M | 2.9% | |
| Total Uses | $10.5M | 100.0% |
Interpretation
INTAt 4.48x MOIC and 35.0% 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 | $2.8M |
| Exit Ev | $29.4M |
| Net Debt At Exit | $5.1M |
| Equity At Exit | $24.3M |
| Equity Invested | $5.4M |
| Total Value Created | $18.9M |
| Value From Growth | $18.7M |
| Value From Multiple | $0.5M |
| Value From Deleveraging | 0.0% |