## LBO Models in Your Head

### Popular Content

- My not-so-secrets to success<em>Mod note (Andy): Throwback Thursday, this post originally went up on 3/2/12.</em> In the past few months, I've been approached on a few occasions by college-aged folks asking the typical question: how to succeed on the street from a less-than-stellar undergrad background....
- Helpful fashion cheat sheet See inside the post... <!--break--> <a href="http://imgur.com/nS5e8HZ .jpg" target="_blank"><img src="http://imgur.com/nS5e8HZ.jpg" border="0" alt="Photo"></a>
- My Dating PhilosophyI figured I'd make this post mostly because it's a topic I enjoy water cooler or barroom talk about, and since people have some strong opinions about this it might lead to something interesting. Besides which a lot of the folks on here who are even younger than I am(or have less...
- From a Paper Mill to Call Centre to Back Office IT to Equity ResearchI posted this in a reply to an earlier thread but thought it may be helpful as it's own topic. I have recently made this jump so maybe this can help. Sorry for the long post but it's all relevant to how I made it to <span class='keyword_link'><a...
- Response to "My Private Equity Recruiting Process" Mod Note (Andy): <em>This comment by @Northsider was posted in direct response to @Candor's post <a href="http://www.wallstreetoasis.com/forums/my-private-equity-recruiting-process">"My Private Equity Recruiting Process"</a></em> Having been...
- Learn How to Decode Body Language from an FBI GuruThis is the next book review in a series of installments that will be coming from <a href="http://www.deconstructingexcellence.com/">DeconstructingExcellence.com</a>. See my other book summaries on WSO <a...
- Hit Rock BottomLong time lurker, but first time poster here looking for advice. So anyways, I graduated from a non-target, but very well respected school last year with a finance degree. Despite having a 3.87, two boutique PE <span class='keyword_link'><a...
- Why I Bought A House<em>Mod Note (Andy): WSO readers qualify for a $100 discount to Jared's Daily Dirtnap daily market newsletter...just email [email protected] and mention "WSO Monkey Discount" You can follow Jared on twitter at @dailydirtnap</em> Some context is needed. Yes, I...
- Finished Busy Season in B4 Audit: AMAHi all, I'm about done wrapping up my busy season and as such, I'm open to answering any questions people may have about working in Big 4 audit as a first year. I know some senior associates have done an AMA, but I haven't seen one for first years, so if anyone wants to learn...
- BIG NEWS: 2014 WSO Compensation Report is OUT!Dear WSO Community, I'm pleased to announce the release of the <strong><a href="http://www.wallstreetoasis.com/wso-annual-compensation-reports">2014 WSO Compensation Report</a></strong>! We had another great year with even MORE entries than last year...

### Forum Topics

- Financial Mathematics QuestionFellow Monkeyss, help me to calculate the following issue: I want to build a monthly cash flow, where I start borrowing 2MM with a average colletion period of 45 days, with a 3% monthly yield. How...
- Obtaining The Best Fertility Center NYCDo you think you're at this time into the marketplace for a fertility clinic? If so, try not to select one unless you read this. To find the very best available fertility clinic, you ought to look...
- Play Real Money Slots Online With No ProblemsAre you interested in real money slots online? You have got probably come at the right spot! Today, people can play gambling games without touring to Vegas or favored casinos around the globe by...
- Series 86 - FINRAHello, I am taking the Series 86 soon, does anybody have any advice? I've already passed the 7, 66 and 87 so this would be the last one. I'm scoring mid 80's on the practice exams and made sure I've...
- University Decisions, help appreciatedThis is my first post on WSO and I'd be grateful for any advice please. I am a UK citizen with offers from Bristol university Politics & Economics and McGill university Arts (BA). Although...
- An Great Way To Discover Website Marketing Is Cheating On YouFor anyone which includes ever wondered if someone is cheating on them, today I'll reveal a way that you can quickly know if someone is being disloyal. With this "trick" you can learn if there's...
- 50 cold call with no lead?I have made over 50 cold call and email and now we are approaching April. Should I continue on? I feel like at this point, there isnt much I can do to secure a summer placement.
- US Capital Advisors LLCHas anyone heard of them? Know anything about rep, comp, the usual questions about a firm? Looks like a Texas-only firm with the main office in Houston.
- Internship after masters?I will graduate from my masters degree next summer. Will I be eligible to do an internship next summer or not? I am in the UK by the way
- SF 2015 full-time roommateAny 2015 FT incoming analysts looking for a roommate in SF?
- Please elaborate on models and valuation models done at BBs?I am currently working with a role where I do a specific type of modeling, so I am a bit less knowledgable about the details of modeling at most bulge brackets for industry coverage groups. If you...
- Stock market rigging is no longer a ‘conspiracy theory’''The stock market is rigged. When I started making that claim years ago — and provided solid evidence — people scoffed. Some called it a conspiracy theory, tinfoil hats and that sort of stuff. Most...
- 2014 Stub BonusAny word on what the Stub was for BB 2014 in S&T for 1st year analysts?
- Wharton ($) Vs Kellogg ($$)I have a dilemma as I have an offer from two schools - Wharton and Kellogg. Wharton is offering 20% aid while Kellogg is offering 65% aid. Female currently am in MBB and have assured rehiring so that...
- "You're lower than Pond Scum"I've been browsing this site like a mad man for the past two weeks and thought it was about time to formally introduce myself to you all. My name's Ryan O'Malley and this is the very beginning of my...

### Top WSO Members

User | Banana Points |
---|---|

TNA | 18427 |

Edmundo Braverman | 17453 |

WallStreetOasis.com | 14498 |

UFOinsider | 13009 |

IlliniProgrammer | 12284 |

AndyLouis | 11268 |

happypantsmcgee | 10405 |

CompBanker | 10041 |

ivyliga | 7323 |

BTbanker | 7164 |

### Poll

Men: Besides a watch, which fashion accessory (for work attire) do you most care about?

Shoes (in regards to the appearance aspect, not the functionality)

44%

Tie / tie knot

28%

Cufflinks

2%

Belt

4%

Socks (w/ colors, patterns etc)

4%

Pocket square / handkerchief

0%

Eyewear (in regards to the appearance aspect, not the functionality)

2%

Briefcase (or equivalent)

2%

Wallet

2%

Don't care / Other (add to comments)

11%

Total votes: 327

### Silver banana leaders

User | Silver Bananas |
---|---|

TNA | 1897 |

Edmundo Braverman | 1596 |

CompBanker | 1226 |

IlliniProgrammer | 1159 |

DickFuld | 1052 |

Marcus_Halberstram | 949 |

UFOinsider | 942 |

BlackHat | 942 |

happypantsmcgee | 858 |

thebrofessor | 762 |

## Comments (28)

You should be able to do an LBO on paper within a few minutes. I've been asked to do this in an interview scenario myself. However, assuming you are not given a calculator, it is unlikely they will expect you find the NPV of each cash flow. Rather, they will give you the assumptions you need to setup the formulaic structure of the analysis (exit EBITDA and multiple, starting equity investment, ending equity ownership percentage, target IRR, etc.). Once you've setup the formula, they will give you assumed NPVs to fill-in. The rest is basic algebra.

Keep in mind, the structure of an LBO analysis is essentially the same as a DCF.

I cannot see someone asking you do to a merger model on-the-fly. It just isn't possible. They might, however, ask you explain how you calculate goodwill or accretion/dilution. Those are not hard to do, however.

LBO on Paper is actually really easy once you get the hang of it. Calculating everything in your head on the fly while talking might be an issue, depending on the atmosphere created by your interviewer.

I'm talking about liquid. Rich enough to have your own jet. Rich enough not to waste time. Fifty, a hundred million dollars, buddy. A player. Or nothing.

See my Blog & AMAOnce you understand the big picture and can make reasonable assumptions, doing an LBO in your head becomes incredibly easy. Essentially, just estimate cash flow generated over the course of five years (generally EBITDA less debt/interest payments less taxes), use that to calculate debt at exit. Keep that number in your pocket. Calculate Enterprise Value by multiplying EBITDA by exit multiple, subtract out the debt -- this leaves you with equity value. Multiply equity value by your percentage ownership and divide by dollars invested. This will give you your cash-on-cash multiple after five years, at which point you can ballpark the IRR.

This may seem daunting the first few times you go through it. However, after awhile it will become second nature and you'll be able to estimate returns on the fly.

CompBanker

And here's a SB for you...yet another really useful post from compbanker. A real asset.

To add to CompBanker's post: Out of experience I can tell you that you should really get a hold of the IRR's for different cash-on-cash multiples and memorize them. Nothing's more embarrassing if you did everything well and then you over oder under estimate the IRR at the end.

I'm talking about liquid. Rich enough to have your own jet. Rich enough not to waste time. Fifty, a hundred million dollars, buddy. A player. Or nothing.

See my Blog & AMAdon't forget CapEx....

yea I just did the math out and it's actually very easy - I was in fact able to break it down into a single formula based off of the important numbers, EBITDA FCF, Ebitda multiple etc.. the rest like interest and financing structure can be improvised with easy numbers like 10% for interest etc.

The same is with merger models and in some sense a DCF.... I highly reccomend everyone try to figure out based on what compbanker said.

How do you deal with the issue of circularity (i.e. how do you calculate interest payments)? Do you just assume interest is based off of the previous period's ending debt balances as opposed to the average of the two periods?

Well you would calculate interest based on an assumption you make about the interest rate which you then multiply by your debt amount and subtract out of EBIT.

Regarding how you can use the excess cash (if there is any), you can either sum all years up and subtract that from the total amount of debt you assumed in the beginning, or you can make the assumption that after interest is paid, the excess cash will be used to pay back principal. This will require you to calculate with different interest numbers etc. for every year.

I'm talking about liquid. Rich enough to have your own jet. Rich enough not to waste time. Fifty, a hundred million dollars, buddy. A player. Or nothing.

See my Blog & AMAOk, I get the point about assuming an interest rate, but how do you come up with an interest expense line (how do you know what your debt amount is)? You should be multiplying your interest rate by the average debt balance between the two periods for which the income statement is applicable, but you can't know the latter debt balance unless you know how much debt was paid off during this period, which depends on your excess cash, which depends in turn on your interest expense, which then depends on your average debt balance, so you're still running into a circularity issue (which excel solves through iteration, but I don't know how you would figure this out by hand within a reasonable timeframe - probably could do it through some tricky algebra though).

Maybe there's an easier way to circumvent circularity (such as just using the debt balance from the previous period as an assumption) but this is how I have been doing it.

so is it reasonable to assume we do not pay down any of the principal during the 5-year period for easy calculation? also, do we assume a ebitda growth through time?

OK, I think there is some confusion about this. First thing you have to understand is that Paper LBO Cases in Interviews only cover so much as the people just want to know that you understand the mechanics and can make reasonable assumptions.

For any Paper LBO they will either provide you with relevant info or give you bits and pieces and you need to ask for or make assumptions about other pieces. For illustrative purposes, let's assume that the interviewer gives you Revenue in Year 1 (100), Revenue Growth (5%), EBITDA Margin (40%, constant across investment horizon), as well as the investment horizon (5 years - but you can usually just take that for granted unless they point it out that they want it to be shorter).

Now you need to figure out what info you are missing. What's the entry multiple (depending on the fund or the type of firm that they are trying to simulate, they may ask you what you think would be a good multiple at the moment)? What's the exit multiple (assume same as entry usually)? What's the Debt to Equity Ratio (from my experience, 60:40 D:E works quite well for these cases)? Interest Rate on the Debt (10% works well for this as well)? What's the D&A (sometimes its a % of sales or a steady number)? What's CapEx (usually % of sales)? What's the change in Net Working Capital (this can get tricky, but more on this below)? What's the tax rate (Europe 30% works good, USA I believe 40% is good)? Now that you know all this, you can come up with your basic assumptions. For our company up there (assuming that we pay Forward 12 Months EBITDA for entry):

Entry Multiple: 5.0x

EBITDA (Year 1): 40

Price Paid: 200

Interest Rate: 10.0%

Now this gives you an equity investment of 80 and debt raised of 120 (40% vs 60%). At this point you have all that set up and you would start calculating the Free Cash Flow for every year in accordance with the growth etc that they gave you. In our example this would mean the following (I will just compute 2 years to show you):

Year 1

Revenue: 100

EBITDA (40% margin): 40

D&A (assume it's 20 for this example): (20)

EBIT: 20

Interest Expense (Debt Raised * Interest Rate - 120*10%): (12)

EBT: 8

Taxes (using 40% here): (3)

Net Income: 5

Free Cash Flow

Net Income: 5

+D&A: 20

-CapEx (assume 15% of sales every year for this example): 15

-Change in NWC (assume 0 for this example): 0

FCF: 10

Year 2

Revenue: 110 (10% growth y-o-y)

EBITDA (40% margin): 44

D&A: (20)

EBIT: 24

Interest Expense: (12)

EBT: 12

Taxes (using 40% here): (5)

Net Income: 7

Free Cash Flow

Net Income: 7

+D&A: 20

-CapEx (assume 15% of sales every year for this example): 17

-Change in NWC (assume 0 for this example): 0

FCF: 11

Now for this example, you would then do this for all 5 years and would then add up all the FCFs for every year. For our example you would arrive at a total of 59. Now you would do the following:

Exit Multiple: 5.0x

EBITDA Yr 6 (Forward 12 Months): 64

Ending TEV: 320

Beginning Debt: 120

Total FCF Generated: 59

Ending Debt: 61

Ending Equity: 259

Beginning Equity: 80

Cash-on-Cash Multiple: ~3.2x -> >25% IRR

Now there are several variations to this. One may be that they ask you to assume that the FCF is used every year to pay down principal. It would look like this:

Year 1

Revenue: 100

EBITDA (40% margin): 40

D&A (assume it's 20 for this example): (20)

EBIT: 20

Interest Expense (Debt Raised * Interest Rate - 120*10%): (12)

EBT: 8

Taxes (using 40% here): (3)

Net Income: 5

Free Cash Flow

Net Income: 5

+D&A: 20

-CapEx (assume 15% of sales every year for this example): 15

-Change in NWC (assume 0 for this example): 0

FCF: 10

Year 2

Revenue: 110 (10% growth y-o-y)

EBITDA (40% margin): 44

D&A: (20)

EBIT: 24

Interest Expense: (11) -> WE SUBTRACT 120-10 = 110*10% = INTEREST OF (11)

EBT: 13

Taxes (using 40% here): (5)

Net Income: 8

Free Cash Flow

Net Income: 8

+D&A: 20

-CapEx (assume 15% of sales every year for this example): 17

-Change in NWC (assume 0 for this example): 0

FCF: 11

and then repeat this again for the rest of the years. This is not really much harder, you will just need to calculate more and keep track of more numbers.

A word on Net Working Capital:

I only experienced it once in a LBO Paper Case, but if you have to model out the Net Working Capital, you have to make assumptions about the Days Receivables, Days Inventories and Days Payables to arrive at the Net Working Capital for every year. Then you can calculate the change for the years of your investment horizon. I'd suggest reading up on various industries and getting a feel for what the "industry norm" is for these.

Sorry for the long post, I hope this helps. If not, let me know and I will try to be more specific.

See my Blog & AMAIf you're worrying about calculating the exact amount of interest, then you're too in the weeds. Ballpark it. The objective isn't to come up with a perfect answer, it is to demonstrate a strong understanding of how LBOs work.

CompBanker

RE: the circularity.... just use the beginning of period debt balance, obviously you are not expected to perform iterative calculations in your head. Circularity only comes up when using average debt balances because ending balance depends on cash flow which depends on interest which depends on..... average beginning and ending balance.

This is why models have "circ breakers" that switch interest back to beginning of period balances to break the circularity.

CompBanker's answer is 100% on the money. Just the right level of detail to show that you get it, so to speak. The idea is to perform a sort of quick returns analysis to see if it's even worth digging deeper into the acquisition target.

I think it's also a solid question because it forces you to realize that the LBO model is just one piece of the puzzle. Yes, it is absolutely essential for purposes of corralling lenders and testing various cases, but it is not the end-all, be-all. If anything, it shows you that a company will meet or beat your minimum returns threshold if it meets its budget. If you feel confident in that, then you can start diving into the details and learning the ins-and-outs of the business.

Check out my WSO Blog

@Matrick, this is exactly why I love this forum. So much knowledge from the members and willingness to share. Learned a lot from the post. Thanks for the detail!

Blue horseshoe loves Anacott Steel

Yeah no worries, always glad to help out

See my Blog & AMAyes, Credit Suisse LA superday

Take it as it comes

JJ

^that is ridiculous to expect a junior to do that

If I were a Junior in college and got this question, I probably would've shit my pants. I assume that some banks must be ramping up the difficulty level due to there being fewer spots then there were in the bubble days. That, and there are so many more professional-level resources (like WSO and WSO's guide books) to help you prep for interviews and all the technicals they throw your way.

Still wouldn't be easy. CompBanker's advice is great, once again, for the kind of on the spot thinking you'd want to do. With that said, he's been in PE for some time, so if you're interviewing, be sure to practice a bunch with some easy examples.

Check out my WSO Blog

Asking this question of a college student would be incredibly unfair. I would never dream of a college student having the capability of answering it well. However, asking it of an IB analyst seeking a PE job is completely fair game. In fact, I was asked to do an LBO model on the back of my resume in one of my interviews. I wouldn't expect an analyst to be able to complete it effortlessly, but it would be reasonable to expect (s)he would have the general concepts down.

CompBanker

well as an undergrad I got screwed over but now I can do it even quicker than what the guy above did.

Just remember that your returns come primarily from 1) EBITDA growth and 2) paydown of debt, and you can just add these two cash-returns together.

1) calculate the % increase in EBITDA (hence % Increase in EV) and lever it to account for equity. Think ROE * E/A= ROA

2) calculate % principal paydown and then lever that as well. just lever it by E/D instead of E/A

3) memorize combinations of cash-returns and IRRs, so for 5 year exit, 2x = 15%IRR, 3x = 25% IRR, and 4x = 32% IRR

Again, as i said before - you can make this into 1 formula based off of important assumptions like EBITDA CAGR, entry multiple etc..

To unlock this content for free, please login / register below.Sign In with Facebook Sign In with Google

Connecting helps us build a vibrant community. We'll never share your info without your permission. Sign up with email or if you are already a member, login here Bonus: Also get 6 free financial modeling lessons for free ($200+ value) when you register!See my Blog & AMASee my Blog & AMASee my other WSO blog posts