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 2,300+ — or go Pro for unlimited reps.

Pro unlocks every model answer — $19.99/mo.

Also want The 5-Day Rep Program? One short email a day for five days — the out-loud method, start to first offer-ready rep. Free.

Double opt-in: we email you a confirm link first — no confirmation, no emails. Unsubscribe anytime with one click.

More from LBO & Paper LBO

Try the real thing

1 / 3
M&A & Merger ModelsMedium

What makes an acquisition accretive or dilutive to EPS?

Superday coming up? Take the cheat sheet.

The technicals and stories to have cold before you walk in — free, one email, no mailing list.

Free tier: 20 cards + 10 daily reps + ALL drills — no credit card required.