3-Statement LBO Stub Period Adjustment
How would you adjust a 3-statement LBO (including B/S) for a mid-year transaction?
Let's assume:
- Fiscal year: Jan-25 to Dec-25
- Transaction date: Jun-25
- Currently the model is an annual model (i.e. FY24 and FY25)
Would you:
- Roll forward the Dec-24 B/S to Jun-25 by essentially multiplying all cashflows by 50% e.g.:
- Only account for 50% of Net Income
- Assume only 50% of investments (e.g. Capex, NWC changes etc.) occur
- Only 50% of D&A occurs
- i.e. only 50% of the net cash generated
- Use the mid-year Jun-25 B/S to transact-off (i.e. for EV - EqV Bridge, S&U)
- Adjust the mid-year Jun-25 B/S for LBO impacts to get a PF Jun-25 B/S (e.g. debt refinancing, goodwill, equity write-off, capitalised financing fees etc.)
- Roll forward the PF Jun-25 B/S to Dec-25
- Resume annual model
How would you adjust the debt schedules? Would you:
- Assuming transaction mid-year at Jun-25, only 50% of the annual debt amortisation and interest expense would be accounted for?
For returns analysis, that's pretty clear to me.
Any guidance would be much appreciated! Thanks!
Sapiente praesentium perspiciatis eveniet aut. Exercitationem dolor esse et beatae. Quaerat quaerat dolor praesentium quisquam sint blanditiis accusamus. Officiis accusamus facere rem vel eveniet sapiente sit. Cupiditate voluptas dolores magni vel et at. Et aut dolorum neque expedita ab consectetur placeat. Ea sed ad aut rerum fugiat.
Perferendis id veritatis inventore mollitia quibusdam voluptatem. Rerum velit sed voluptates dolorem et sapiente. At deserunt ea ex dolores. Rerum ut qui quidem repellendus. Est fugiat asperiores omnis sequi rerum sint.
Explicabo ducimus fugiat exercitationem et doloribus optio a. Qui temporibus voluptate eius modi est quaerat porro. Earum tempora qui aliquam sit quia ea. Velit eum qui a est. In facilis error qui beatae ullam.
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...