How would I model this....
I have a start-up company with 100M in assets... and 50M in debt. The assets are strt-lined for 10 yrs, the debt matures in 10 yrs.
So when I did a quick and dirty model I just modeled it as a runoff... took assets and debt out to year 10, assumed a salvage value for the assets, taxed it, paid off any outstanding debt and liab, and distributed the remaining proceeds + cash to equity holders... that gave me an IRR. But if I refin the debt once its due, and buy new assets... my IRR is minuscule... so I need an exit multiple/perpetuity.... BUUUUT....
How would I even normalize my yr 10 cash-flows?
The issue is my 50M debt is an ABL tied to the 100M assets. As a result of the depreciation, the debt has a mandatory amortization. So what is my normalized interest expense, considering in yr 1 I have 100M in debt and year 9 I have 10M in debt?
I have a feeling I'm overlooking something really straight-forward.
Not sure what you need to do since I can't see the model, but I am pretty sure you are running your interest expense from your TOTAL DEBT not your CPLTD, that may be why you have such high debt in the earlier years.
As far as your 10-yr CF's go, apply a multiple at the end of those to get a TV..look at a couple of comps.
Soluta est illo suscipit sed iste ullam eos cum. Et debitis voluptate velit. Est iure vitae qui harum. Omnis amet culpa corporis vero commodi minima deleniti.
Velit temporibus fugit voluptate culpa. Qui quaerat iusto eos autem aut odit ratione. Optio animi non placeat expedita. Quod repellendus quo dignissimos. Perferendis dolores itaque ut ut vel recusandae recusandae. Consequatur nemo eum hic perferendis vel quisquam sed.
Repudiandae quos natus in ea cumque. Rerum adipisci adipisci quo quis. Numquam asperiores veniam consectetur itaque hic illo molestiae. Consectetur magni voluptatem voluptates ullam minima dolorem. Laudantium sed quas et quod quas porro.
Sint consequuntur ut commodi est est eveniet. Commodi ex illum soluta voluptas.
See All Comments - 100% Free
WSO depends on everyone being able to pitch in when they know something. Unlock with your email and get bonus: 6 financial modeling lessons free ($199 value)
or Unlock with your social account...