Exam (elaborations)
LBO Modeling Test from Blank Excel Sheet –
- Institution
- LBO Modeling Test From Blank Excel Sheet –
LBO Modeling Test from Blank Excel Sheet –
[Show more]
Seller
Follow
Content preview
109 19 LBO Modeling Test Answers|27753314
)
LBO Modeling Test from Blank Excel Sheet – 60 Minutes – ANSWERS
You have 60 minutes to complete this LBO modelling test from scratch, starting with a blank
Excel sheet and using no outside resources or templates. Once you finish the model, respond to
the case study questions at the bottom.
A private equity firm plans to acquire a private, family-owned widget manufacturer (“Widget
Co.”) with annual sales of $500 million and EBITDA margins of 20% for 12x LTM EBITDA. The
transaction will be structured as a cash-free, debt-free deal, with a possible cash injection in the
beginning.
Total advisory and financing fees will equal 2% of the Purchase Enterprise Value. For simplicity,
assume no amortization of the financing fees.
The PE firm plans to fund the deal with the following:
• Term Loans: 3x EBITDA with a floating cash coupon rate of Benchmark Rate + 300 bps,
mandatory principal repayments of 5%, 10%, 10%, 15%, and 20% in Years 1 – 5, and a
50% cash flow sweep. The Benchmark Rate is expected to increase from 1.5% to 3.0%
over 5 years.
• Senior Notes: 1x EBITDA with a 3% fixed cash coupon rate, 5% PIK interest, and no
principal repayments (mandatory or optional).
• Subordinated Notes: 1x EBITDA with 10% PIK interest and no principal repayments
(mandatory or optional).
The benefits of buying summaries with Stuvia:
Guaranteed quality through customer reviews
Stuvia customers have reviewed more than 700,000 summaries. This how you know that you are buying the best documents.
Quick and easy check-out
You can quickly pay through credit card for the summaries. There is no membership needed.
Focus on what matters
Your fellow students write the study notes themselves, which is why the documents are always reliable and up-to-date. This ensures you quickly get to the core!
Frequently asked questions
What do I get when I buy this document?
You get a PDF, available immediately after your purchase. The purchased document is accessible anytime, anywhere and indefinitely through your profile.
Satisfaction guarantee: how does it work?
Our satisfaction guarantee ensures that you always find a study document that suits you well. You fill out a form, and our customer service team takes care of the rest.
Who am I buying these notes from?
Stuvia is a marketplace, so you are not buying this document from us, but from seller hummidd. Stuvia facilitates payment to the seller.
Will I be stuck with a subscription?
No, you only buy these notes for £17.49. You're not tied to anything after your purchase.
Can Stuvia be trusted?
4.6 stars on Google & Trustpilot (+1000 reviews)
78252 documents were sold in the last 30 days
Founded in 2010, the go-to place to buy revision notes and other study material for 14 years now