Sources & Uses
EntryReturn Summary
ExitIntegrated LBO Model
€m unless statedEquity Value Creation
Entry → ExitIRR Sensitivity
Exit multiple × revenue CAGRIC Checks
DiagnosticsIllustrative underwriting tool. A transaction execution model would typically add monthly/quarterly periods, revolver mechanics, debt fees/OID, PIK, covenant calculations, management rollover, acquisition accounting and detailed tax schedules.