Target Returns
42.80%PROJECTED ANNUAL CASH RESIDUAL*
10%Preferred Return
+
32.8%Projected Operating Distributions
+
25%Projected Annual Asset Appreciation / Exit Value
=
67.8%Target Annualized Return
Return Scenarios
| Downside | Base | Target | |
|---|---|---|---|
| Revenue Growth | 0% | 10% | 20% |
| EBITDA Margin | 35% | 45% | 55% |
| Exit Multiple | 6X | 8X | 10X+ |
| Investor IRR | 42% | 54% | 67% |