Finding share class values and WACC in a complex capital structure

I’m curious about how you would deal with the following sources of capital in a WACC calculation. The company is a startup with some unique arrangements and a complex capital structure. Any links or resources on these subjects would be greatly appreciated!

Source 1 - The company has three classes of shares: A, B, and C.

  • Classes A and B have one vote per share, Class C has no votes.
  • Class A and B holders have priority with respect to distributions until their contributions are repaid.
  • Class A holders are repaid their initial contributions before Class B holders.
  • Class C holders’ distributions are capped at 15% of the cumulative total distributions paid to date.

Question: Let’s say a DCF shows this company’s equity value is $10 million. How do you divide the equity value between the classes of shares?

**Source 2 **- This same company has an arrangement with a U.S. state government to fund the development of certain technologies. This funding is reported on the balance sheet as short-term and long-term “amounts payable” to the state agency which provided the funding. Repayment of the funding occurs as products which are developed through the funding are sold. Let’s say the agreement calls for 2% of revenue from the sale of these products to be repaid.

Question: Does this funding count as invested capital? Seeing it reported on the balance sheet as “long-term amounts payable to” makes me think that it does. And I would say it behaves a lot more like invested capital than trade debt. But how would you determine the cost of this capital?

Source 3 - Convertible notes payable with a 5% interest rate, interest-only payments made quarterly. The holders may covert to Class A shares on a dollar-for-dollar basis.

Question: How do you calculate the cost of capital for these convertible notes? My understanding from articles like this and this is that you would use some variation of an option pricing model. However, as per Question 1 (above), I don’t know how to value the Class A shares by themselves.

Source 4 - This company has an arrangement with an equipment supplier that 50% of all revenue from products that were manufactured using the equipment are paid to the supplier until the balance is paid off. This is reported on the balance sheet as “Term note payable to supplier.”

Question: This question is the same as number 2 since the arrangement is very similar. I’m even more inclined to think balance qualifies as invested capital because it’s reported as a term note.

Thank you in advance for any advice related to this! I’m not looking for anyone to solve this problem for me, just some guidance on how to approach it. If any of you have encountered similar situations before, I would be very interested to hear about them.

 
 

Voluptas corrupti corporis omnis quidem. Sit asperiores voluptatem ratione id et sed explicabo. Molestias nesciunt dolores vel at ipsum. Tenetur vero in eveniet voluptatum possimus.

Expedita ea consequatur eligendi at dolorem quaerat. Eligendi voluptatem corporis ut nulla. Incidunt sed ab quia nisi nam. Officiis velit expedita rerum sit repudiandae.

Array

Career Advancement Opportunities

May 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Goldman Sachs 19 98.8%
  • Harris Williams & Co. New 98.3%
  • Lazard Freres 02 97.7%
  • JPMorgan Chase 04 97.1%

Overall Employee Satisfaction

May 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.8%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 07 97.7%
  • William Blair 03 97.1%

Professional Growth Opportunities

May 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.8%
  • Goldman Sachs 17 98.3%
  • Moelis & Company 07 97.7%
  • JPMorgan Chase 05 97.1%

Total Avg Compensation

May 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (20) $385
  • Associates (88) $260
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (67) $168
  • 1st Year Analyst (205) $159
  • Intern/Summer Analyst (146) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
Secyh62's picture
Secyh62
99.0
3
BankonBanking's picture
BankonBanking
99.0
4
Betsy Massar's picture
Betsy Massar
99.0
5
GameTheory's picture
GameTheory
98.9
6
kanon's picture
kanon
98.9
7
dosk17's picture
dosk17
98.9
8
CompBanker's picture
CompBanker
98.9
9
DrApeman's picture
DrApeman
98.8
10
Linda Abraham's picture
Linda Abraham
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”