LBO sources and uses

Hi all,

I have a question relating to the sources and uses in an LBO-model.

Let's take a hypothetical transaction (on a cash and debt free basis):

Enterprise value: 100m
Cash: 2m

Debt: 10m

= Equity value: 92m

The total debt can be specified into:
Bank debt: 7m (must be refinanced as part of the transaction)
Other debt: 3m (could be any debt/debt-like items that does not need to be refinanced, e.g. capex underspend, dividend payable, trade payables due by more than >120 days, etc.)

My question is now, what goes into the sources and uses of the LBO? Is the below the correct way to look at it?

Uses:
Purchase of equity: 92m
Refinancing of debt: 7m

Other debt assumed: 3m(???)

Total uses: 102m

Sources:
Cash: 2m
Other debt assumed: 3m(???)

Equity contribution + acquisition loan: 97m

Total sources: 102m

Guess I am not exactly sure on how to treat assumed vs. refinanced debt.

How some of you guy can help me out!

Thanks in advance!

 

If the debt is assumed (i.e. not refinanced or paid down) it should not should up in S&U.

Sources should be:

Cash: $2 Sponsor equity: $97 Total : $99

Uses should be:

Purchase price of equity: $92 Refinancing of term loan: $7 Total: $99

EDIT: Probably makes more sense to include it in purchase price of equity, actually, so both sides are still $102 but sponsor equity goes up

 
Best Response

Molestiae hic enim et dolorem provident omnis ut. Unde odit numquam et sequi rerum enim consequatur. Minus sequi harum beatae cum. Est nisi ipsum saepe recusandae.

Consectetur fugit consequatur soluta dolorem quis eligendi earum eligendi. Explicabo incidunt repudiandae voluptatem recusandae ad.

Possimus ab minus ducimus reprehenderit sapiente dicta eius. Quos vitae ullam mollitia expedita. Ut omnis quia error.

Deserunt ipsum perferendis aut dolore aspernatur. Sed sint mollitia quo rerum aut corporis dicta voluptatem. Ea vel id officiis eligendi.

Career Advancement Opportunities

April 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 03 97.1%

Overall Employee Satisfaction

April 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

April 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

April 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (19) $385
  • Associates (87) $260
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (66) $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
BankonBanking's picture
BankonBanking
99.0
3
Betsy Massar's picture
Betsy Massar
99.0
4
Secyh62's picture
Secyh62
99.0
5
GameTheory's picture
GameTheory
98.9
6
CompBanker's picture
CompBanker
98.9
7
dosk17's picture
dosk17
98.9
8
kanon's picture
kanon
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...”