EBITDA (€M)
€123.75M
Enterprise Value (€M)
€1302.38M
Debt Financing (€M)
€716.31M
Sponsor Equity (€M)
€586.07M
Exit EV (€M)
€1423.13M
Projected IRR (%)
14.8%
Projected MoIC (x)
2.01x
Sources of Funds / Initial Capital Structure
IRR Sensitivity Matrix: Exit Multiples vs. Hold Period
| Exit EV / Hold | 3 Years | 4 Years | 5 Years | 6 Years | 7 Years |
|---|
Investment Committee Memo Summary
Press "Export Deal Memo" or adjust sliders to review deal economics.
Current structure: KKR preferred bid modeling €1302.38M EV at 10.5x EBITDA with 55.0% leverage.
Market Grounding & Transaction Context:
KKR emerged as the preferred bidder for Portuguese rigid packaging giant Logoplaste in September 2026. Prior majority owner Ontario Teachers' Pension Plan (OTPP) acquired 60% from Carlyle in 2021 at ~€1.4B EV. The founding Filipe de Botton family retains a minority stake. European rigid packaging buyouts typically model 50-60% leverage with significant ESG/rPET compliance requirements under EU Packaging and Packaging Waste directives.