A Verdict workproduct
Sample output from a PE Advisory run. Synthetic deal, real workproduct shape.
| Entry | Bear | Base | Bull |
|---|---|---|---|
| 9.5x | 1.8x | 2.6x | 3.4x |
| 10.5x | 1.5x | 2.3x | 3.0x |
| 11.5x | 1.2x | 2.0x | 2.7x |
At 10.5x asking, base-case MOIC of 2.3x is below the 2.5x fund hurdle.
Proceed at 9.8x or below. Negotiate price down 70 bps from asking. Require seller indemnity on top-3 customer attrition (24-month tail). Make REACH clearance a closing condition.


