altering EBITDA in a model without outside info

here's the scoop: I'm working on a sell side deal in which there is a cash-at-close amount and an earn out amount ($3mm over 4 years) that combine to get the total EV of the deal (roughly north of $40mm). The acquiring company is trying to buy this company, grow it over next 5 years, and sell it for $80mm.

Problem: The concern of the seller is that the new buyers will put so much effort / $$ into sales and other overhead costs that it will lessen the EBITDA and not allow them to hit the $9mm projected bogey required for the earn out.

I want to come up with some possible alternative scenarios that would be good for both the buyer and the seller. But the analyst who sent me the model did not include details about the expenses and how they could possibly be altered so that the $9mm projected EBITDA can be met in a different way. SO, are there (A) other ways to alter the model to get a favorable result that I am missing or (B) should I try to work backwards and have the model do what I want.

I've emailed my analyst and got a response similar to that of Bill Lumbergh in office space.

Please give an intern some guidance so as to keep his head from being removed at work.

7 Comments
 

therealwolf

This is why sell side advisors dislike earn outs. These items should be part of negotiations and less an exercise around EBITDA. Specific language should be placed to exclude significant capex or sales and marketing expenses that would inhibit the seller's ability to obtain the earn out.

There are various ways to attack this problems besides language, such as basing the earn out off of some other metric (e.g. EBITDA less capex), setting a standard capex and/or sales and marketing budget that ties to historical spend as a % of revenue, etc.

 
Best Response

Only thinking about this for 10 seconds, why not let the sellers just keep some equity, get a convertible note, tie the earn-out to the exit, etc...or some combination of those.

I'm with Bullet-Tooth Tony on this; you need to think about this conceptually in terms of what each side wants/incentives and how to satisfy both, not satisfying some BS EBITDA #.

As an aside, don't put "PM" in your profile just because you help manage a $10,000 fund for some club at your school...it's very misleading out of context...

 

Non qui ullam mollitia ipsam. Id eum fugit natus dolores. Dolorem quo tenetur ut non rem nam voluptates et. Eveniet perferendis voluptatem mollitia. Ad et autem perferendis quisquam repellat.

Voluptatem et voluptatem voluptatem animi expedita quasi. Labore iure voluptatem quia animi. Voluptates at aut unde praesentium nam quia.

Career Advancement Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.3%
  • Guggenheim Partners 01 97.7%
  • Morgan Stanley 07 97.1%

Overall Employee Satisfaction

June 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Morgan Stanley 02 98.8%
  • Evercore 01 98.3%
  • BMO Capital Markets 12 97.7%
  • Banco Santander 01 97.1%

Professional Growth Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 05 98.3%
  • JPMorgan No 97.7%
  • Goldman Sachs 02 97.1%

Total Avg Compensation

June 2026 Investment Banking

  • Vice President (14) $434
  • Associates (44) $258
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (13) $156
  • 1st Year Analyst (79) $150
  • Intern/Summer Analyst (73) $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
kanon's picture
kanon
99.0
3
Secyh62's picture
Secyh62
99.0
4
BankonBanking's picture
BankonBanking
99.0
5
dosk17's picture
dosk17
98.9
6
CompBanker's picture
CompBanker
98.9
7
GameTheory's picture
GameTheory
98.9
8
DrApeman's picture
DrApeman
98.9
9
Betsy Massar's picture
Betsy Massar
98.9
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...”