The document provides an overview of an LBO transaction including sources and uses of funds, transaction assumptions, operating projections, and financial analysis. Key details include:
- Equity value of $132.9 million, with $74.5 million in new equity financing and $34.8 million in senior debt financing.
- Projected EBITDA of $17.4 million in 2008 growing to $25.9 million by 2013.
- Implied equity IRR ranges from 8.7-28.5% depending on exit multiple assumptions from 2011-2013.
- Goodwill of $47.1 million allocated between intangible assets ($9.4 million) and remaining good