Projected IRR
22.4%
Target >20.0%
Projected MOIC
2.75x
Multiple on Invested Capital
Sponsor Equity Check
$1,600M
40.0% Equity
Total Initial Debt
$2,400M
60.0% Total Debt
Exit Enterprise Value
$8,045M
Exit EBITDA $402M
Debt Amortization & Equity Value Creation Waterfall
Year-by-year debt reduction via Free Cash Flow sweep vs cumulative Sponsor Equity value
IRR Sensitivity Matrix: Exit Multiple vs Hold Horizon
Stress test returns across exit valuation multiples and investment hold periods
| Exit Multiple | 3 Years | 4 Years | 5 Years | 6 Years | 7 Years |
|---|