LBO & Paper LBOHard

Build a Sources & Uses with real frictions: EV $1,000 (EBITDA $120, cash-free debt-free), $600 TLB at 5.0x issued at 98 with 2% financing fees, $20 transaction fees, $10 minimum cash. What's the equity check?

Model answer

Uses: purchase enterprise value 1,000 + transaction fees 20 + financing fees (2% x 600 = 12) + OID (2 points x 600 = 12) + minimum cash 10 = 1,054 total. Sources: TLB at face 600 + sponsor equity…

The full, human-reviewed answer is in the bank.

Sign up free and Daily 10 serves you 10 questions a day from all 1,500+ — or go Pro for unlimited reps.

More from LBO & Paper LBO

Browse all topics