Upload a CIM and receive a full IC memo, LBO model, and risk analysis in under 5 minutes. Built for PE, IB, and VC deal teams that need institutional-grade underwriting — without the timeline cost.
Built for PE · IB · VCIC-Grade OutputDesigned by practitioners
3 identified bolt-ons at 5–6x EBITDA in adjacent segments
2
Transaction Structure
EV: $81.4M @ 7.2x LTM EBITDA
Debt: 4.5x senior ($50.8M) + 0.5x sub ($5.7M)
Equity: $18M sponsor + $7M management rollover
Capital Stack
Senior Term Loan62%
4.5x EBITDA · SOFR +350 · 7yr
Subordinated Debt7%
0.5x EBITDA · 11.0% PIK toggle
Mgmt Rollover9%
$7M · pari passu with sponsor
Sponsor Equity22%
$18M check · no HoldCo leverage
Sensitivity
No add-ons (organic only)IRR → 21%
Exit at entry multipleIRR → 23%
Bear: no add-ons + 7x exitIRR → 17%
5
Recommendation
Advance to LOI. Initiate QoE scope, lender IOI, and management meeting. Close items: confirm rollover appetite, key customer NDA review, capex schedule verification.
LMM PE FormatControl Buyout
Dealithic · Sample IC Output · Illustrative figures only
Who We Work With
Built for sponsors who move on conviction.
We extend access selectively to three types of principals. Beta capacity is intentionally constrained — quality of engagement over volume.
01
LMM PE Funds
Sub-$500M AUM funds underwriting control buyouts in the $10–$100M EV range. You need IC-grade analysis faster than your deal team can produce it. We run parallel to your process, not in front of it.
$10M–$100M EVControl BuyoutSub-$500M AUM
02
Independent Sponsors
Deal-by-deal sponsors managing flexible capital stacks without a committed fund. Institutional-grade underwriting wins co-invest commitments and lender confidence. We fill the infrastructure gap.
No Fund StructureCo-InvestFlex Capital Stack
03
Direct Investing Family Offices
Single and multi-family offices building direct investment programs. Capital conviction with limited internal deal infrastructure. We operate as your embedded deal evaluation function.
Direct InvestmentEmbedded PartnerNo Internal Team
Get in Touch
Institutional intelligence. Available now.
Access is extended to a select group of PE professionals. Submit your inquiry below and we'll be in touch within one business day.
01Upload your CIM PDF
02Set deal parameters — entry multiple, leverage, hold period
03Receive full IC memo with LBO model and DOCX export