Acquisition Model · Corvus Retail

Drag these

Returns at the terms on the left

—

Internal rate of return

—

hurdle is 18%

Money multiple

—×

over the hold

Equity cheque

—

Entry value

—

Exit value

—

Where the exit value goes

Equity — Debt repaid —

Sensitivity IRR, %

← exit multiple →↑ growth ↓

The Build revenue and EBITDA across the hold, $M

Revenue EBITDA Redraws as you drag