5-Yr Fund IRR
22.40%
Target Hurdle: >20.0%
MOIC Return
2.75x
Exit Equity: $7,892M
Sponsor Equity Check
$2,870M
70.0% Entry EV
Debt Funded / Paid Down
$1,230M / $842M
68.5% Debt Retired
5-Year Deleveraging & Debt Schedule
Senior Paydown Priority
Equity Value Creation Bridge ($M)
Entry to Year 5 Exit
5-Year Cash Flow & Amortization Schedule
Figures in USD Millions ($M)
| Metric / Year | Entry (Y0) | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 (Exit) |
|---|
Return Sensitivity Matrix (Exit Multiple vs EBITDA Growth)
Cells depict Fund IRR (%) & [MOIC]