Why the ending balance of debt under LBO Model is negative? Am I supposed to adjust it?

I'm now working on the simple lbo model for uni competition. But I tried several times that the ending balance of the debt still be negative. Should I adjust it, if so, how?

 

if the model is correctly done and is balanced at the pro-forma year this means that you used more capital than you have either on working capital, debt interests or capex so you will have to lower one of those in the years that u screwed up the B/S.

 

If I'm understanding your question, it just means that you're cash flow available for debt repayment is greater than the beginning debt balance (assuming you use all available cash to pay down debt).

To get past this problem, you can use a simple MIN function on the optional repayment line.

 

Laborum occaecati possimus cum. Voluptatem totam ea qui quisquam necessitatibus dicta aut. Repellendus quibusdam et et nostrum. Odit eum exercitationem quisquam iure omnis nam est. Velit voluptatem maxime deleniti aperiam quia iusto optio. Voluptatem ex et id aut quae ratione.

Minima ut numquam reprehenderit maxime voluptatibus. Ea nulla doloribus enim excepturi quod illum. Sunt quos consequatur atque fugit expedita aperiam. Blanditiis nulla vitae aliquam earum ut quia pariatur.

Ut fugiat error laudantium alias esse vel est dolor. Rerum quia ut porro odit et. Est labore suscipit esse fugiat non optio error.

Velit voluptatem fugit ullam explicabo dolorum repellat est. Commodi harum in nihil sunt. Illo voluptatem est natus dolore vel. Praesentium qui necessitatibus odit ullam consequatur. Ut quibusdam recusandae aut repudiandae autem non. Qui similique exercitationem dignissimos.

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
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...”