Difference between FCF calculated from EBITDA and Net Income

Hi guys,

I'm having a little trouble figuring out why these 2 formulas might give different results:

FCF = EBITDA - EBIT*(1-t) - CAPEX - Delta WC
FCF = Net income + D&A/Non cash - CAPEX - Delta WC

To put in context, I was looking to analyze the impact of a PIK loan (let's say $100 PIK loan @ 10%). When I compute it with the 2nd formula (starting from Net income) it's fine, and the BS balances.

But when I start from EBITDA it does not work (as I'm not taking account of financial expenses incurred by the PIK loan).

Could someone clarify this for me and tell me what I have forgotten ?

Thanks a lot !

5,962 WSO Academy Investment Banking Session Reviews: 4.82/5

Class of '23 Dec 2026 Cohort

5.00/5

Investment Banking Full Resume Review

“Wilson was very helpful in my resume review. He asked clarifying questions to help me highlight the key aspects of my resume. Following the review, I feel confident that my updated resume accurately reflects my my professional work experience. I also appreciated how quick he was to respond to my enquires. His responses were supportive and ensured that my resume reflected key points that are relevant for my experience. I would definitely want to work with Wilson again in the future as this was a great experience for me.”

Haagse Hogeschool

Class of '28 Nov 2026 Cohort

4.70/5

Investment Banking Career Roadmap (optional)

“I recently had my first roadmap meeting with a mentor from WSO Academy, and it was truly a pleasure. We had such an open, genuine, and insightful conversation. What I appreciated most was how closely his background, career path, and long-term vision aligned with my own ambitions. It was almost as if we shared the same goals and outlook on the future, which made the conversation even more valuable. We discussed a wide range of topics, including starting my career in an analyst role in the APAC region, potential pathways into private equity, and how to eventually transition into the U.S. market. We also talked about opportunities in the Middle East and Europe, the importance of building and maintaining a strong professional network, and even the possibility of starting my own company in the long term. He shared valuable advice on the next steps I should take and how to approach my career strategically. What made the meeting particularly special was how approachable, supportive, and genuinely interested he was in my ambitions. Since I’m currently completing my internship in Singapore and he will also be visiting Singapore soon, we’re planning to meet for a coffee chat, which I’m really looking forward to. Overall, I’m extremely grateful for this experience. It was a genuinely inspiring, helpful, and insightful conversation that made me even more confident about my decision to join WSO Academy. I feel fortunate to have connected with a mentor whose experience and vision align so closely with the career path I hope to pursue.”

See All 11,099 WSO Academy Reviews

2 Comments

pequiteer

PE

9y

first one excludes interest tax shield

Reply

Quote

Report

Other

ThePrivateEquiteer.com Blog

Rémy-G

PE

9y

Similique praesentium dolores sunt ipsam atque eaque totam aperiam. Et ea cum voluptates harum ipsum. Quae maiores totam unde qui voluptatum. Quia impedit fugit sapiente vero fuga cumque. Nihil nihil nihil dignissimos occaecati illum aliquam. Mollitia rerum ut vel asperiores.

Provident quis at vitae fugiat natus voluptates. Sit voluptas odio ducimus dolorem. Facilis voluptas dolores minus omnis ut.

Commodi et velit animi totam dolorum hic consequatur reprehenderit. Cupiditate a in recusandae est dolor sint. Ut perspiciatis nulla dolorem cumque amet.

Reply

Quote

Report

Other

https://www.wallstreetoasis.com/resources/financial-modeling/financial-modeling-for-beginners

+136	UBS Catastrophic Q1-Q3 26, M&A -17%, Outside Top 10 in Americas, EMEA & APAC	37	4h
+53	PWP acquisition by Piper cancelled	13	8h
+50	Banking (Un)fortunately Still Needs You: My Case for Bankers in the AI Era	15	3d
+31	New analyst: how are you thinking about learning to model when AI is getting this good?	6	5d
+29	UBS IB #24 in US M&A in 2026	10	5d
+25	Houston banking Gods ?	16	19h
+23	Evercore poaches Baird DC Defense Team	12	8h
+21	Best Houston Banks for Culture in 2026	11	7h
+18	How to Exit a Sweatshop	4	5d
+18	Normal for lateral process to go +2 months?	4	5h

1	redever	99.2
2	BankonBanking	99.0
3	kanon	99.0
4	Secyh62	99.0
5	Betsy Massar	98.9
6	CompBanker	98.9
7	GameTheory	98.9
8	dosk17	98.9
9	DrApeman	98.9
10	Mimbs	98.8

Elite Career Bootcamp. Top Job Offer Guaranteed.

Elite Career Bootcamp. Top Job Offer Guaranteed.

Difference between FCF calculated from EBITDA and Net Income

Score Breakdown

Feedback

Score Breakdown

Feedback

Elite Career Bootcamp. Top Job Offer Guaranteed.

Elite Career Bootcamp. Top Job Offer Guaranteed.

Difference between FCF calculated from EBITDA and Net Income

See All Comments - 100% Free

Trending Content - Investment Banking Forum