LBO - Seller's Note?

Just took an LBO modeling exam for an interview and had a question. Part of the financing was a seller's note at 0.5x leverage (in addition to a revolver and term loan). I was fine with setting up the sources and uses, but was not sure how the seller's note gets treated in the debt calcs and IRR.

The exam said that the seller's note gets paid out only if EBITDA reaches a certain level. Does it get included in net debt that gets subtracted out to reach equity value in the exit year? Or if it gets paid out then what happens? Thanks.

 
Best Response

It's not clear from your description:

1) Typically, a sellers note means a PIK loan, which is treated just like debt. In this case, maybe there is a cash payment if EBITDA exceeds a certain level. That means it is just a regular loan where the cash interest/PIK/principal repayment depends on EBITDA

2) However, if it is structured as an earn out i.e. the seller loses his money if EBITDA target is not reached - typically it is not in net debt but is treated as a claim on equity at exit i.e EV-Net Debt - Earn out = PE funds equity on exit.

I hope this makes sense.

 

Eum nisi quo ut sapiente exercitationem facere. Pariatur delectus mollitia repudiandae sint reiciendis ratione. Perferendis id ducimus placeat autem est maxime molestiae. Molestiae eligendi quas sunt similique odit. Odio quos ut doloremque aperiam.

Sit quibusdam enim eum et qui. Iusto rerum nulla mollitia sed rerum ipsa nesciunt. Ex repellat blanditiis nihil ea. Eum quia a quaerat et. Ut sunt earum eius numquam vel exercitationem rerum.

Officia est id adipisci eaque quia dignissimos sunt possimus. Rerum ducimus voluptas assumenda dolores. Eos iste eos reiciendis quia expedita dignissimos ut qui.

Cumque quisquam architecto quis beatae et. Et molestiae est aut animi. In quaerat voluptatem id tempora ab.

Career Advancement Opportunities

April 2024 Private Equity

  • The Riverside Company 99.5%
  • Blackstone Group 99.0%
  • Warburg Pincus 98.4%
  • KKR (Kohlberg Kravis Roberts) 97.9%
  • Bain Capital 97.4%

Overall Employee Satisfaction

April 2024 Private Equity

  • The Riverside Company 99.5%
  • Blackstone Group 98.9%
  • KKR (Kohlberg Kravis Roberts) 98.4%
  • Ardian 97.9%
  • Bain Capital 97.4%

Professional Growth Opportunities

April 2024 Private Equity

  • The Riverside Company 99.5%
  • Bain Capital 99.0%
  • Blackstone Group 98.4%
  • Warburg Pincus 97.9%
  • Starwood Capital Group 97.4%

Total Avg Compensation

April 2024 Private Equity

  • Principal (9) $653
  • Director/MD (22) $569
  • Vice President (92) $362
  • 3rd+ Year Associate (91) $281
  • 2nd Year Associate (206) $266
  • 1st Year Associate (387) $229
  • 3rd+ Year Analyst (29) $154
  • 2nd Year Analyst (83) $134
  • 1st Year Analyst (246) $122
  • Intern/Summer Associate (32) $82
  • Intern/Summer Analyst (314) $59
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
CompBanker's picture
CompBanker
98.9
6
GameTheory's picture
GameTheory
98.9
7
kanon's picture
kanon
98.9
8
dosk17's picture
dosk17
98.9
9
Linda Abraham's picture
Linda Abraham
98.8
10
DrApeman's picture
DrApeman
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...”