Entry
Billings
EBITDA
% margin
Cost Cut
PF EBITDA
% margin
NTM Billings
NTM EBITDA
NTM PF EBITDA
Exit
NTM Billings
% CAGR
NTM Cash EBITDA
% margin
Exit Multiple
Exit TEV
(-) Net Debt
% paydown
Exit Equity Value
(-) Mgmt
% Equity Value
Sponsor Equity Value
Target MoM
IRR
Debt Funding
TTM PF Cash EBITDA
UFCF Conversion
ULFCF
Interest Coverage Buffer
Serviceable Interest Expense
Interest Rate
Debt at Closing
Leverage Ratio
Ability to Pay
Implied Equity Check
(+) Debt
Burdened Purchase Price
Fees and Expenses
Cash to BS
Entry Enterprise Value
(x) LTM Billings
(x) LTM Cash EBITDA
(x) LTM PF Cash EBITDA
(x) NTM Billings
(x) NTM Cash EBITDA
(x) NTM PF Cash EBITDA