40 million shares outstanding, $2.50 share price, leverage cash flow yield of 10%, EBITDA margin of 20%, Coverage ratio of 2x, and interest rate of 5%. Calculate the levered free cash flow and the total debt.
I know levered FCF is 2.50 into 40 into 10% = 10 mil. How do I get to total debt?
| +433 | Is UBS really that bad? | 77 | 9h |
| +265 | Investment Banking is Divine | 40 | 2d |
| +219 | Another $115bn Mega deal for these banks. Congrats! | 46 | 16h |
| +216 | US 2027 SA IB worried about background check | 53 | 2d |
| +75 | Useless associates | 15 | 28m |
| +73 | Which Offer to Accept: UBS Analyst Role or Part Time Cashier at the Local Taco Bell | 19 | 2m |
| +61 | Roku-Fox Deal - UBS Misses Out on yet another deals after years chasing this deal | 10 | 3h |
| +52 | Differences in Restructuring Teams? | 24 | 12h |
| +44 | FIG Pigeonholes you - is it true? | 15 | 1h |
| +41 | Is Houston SA 28 recruiting already over? | 34 | 2d |
Career Resources
Get instant access to lessons taught by experienced private equity pros and bulge bracket investment bankers including financial statement modeling, DCF, M&A, LBO, Comps and Excel Modeling.
Houlihan Lokey asked me a similar question and I had no fuckin idea.
Yeah I got asked that in an interview as well and it's killing me to not know the answer and I can't seem to figure it out lol.
use coverage ratio to get total debt
Yeah I would, but I don't have the EBITDA value so how am I supposed to use the coverage ratio, assuming coverage ratio is EBITDA/Debt Expense and that is EBITDA / (int. rate. * total debt) so that can be rearranged as
Total Debt = EBITDA / (int. rate * coverage ratio) = EBITDA / (0.05 * 2) = EBITDA / 0.10
I get stuck here so idk what to do because I have the EBITDA margin but not the EBITDA (cuz I don't have total revenue).
What if I use lev. FCF as a proxy for EBITDA and then solve to get to Total debt?
.
cash flow coverage not EBITDA coverage
I could be wrong, but I think the formula is:
($10,000,000+0.05x)/0.05x = 2
x = debt amount = $200,000,000 (assuming 5% interest only)
Check work below:
EBITDA = $20,000,000
Interest payment = 5%*$200,000,000 = $10,000,000
$20,000,000/$10,000,000 = 2x DSCR
$20,000,000 - $10,000,000 = $10,000,000
$10,000,000/$100,000,000 = 10% yield
What formula are you using here?
It's not a "financial formula," it's just algebra. EBITDA/Debt Service = DCSR. The main trick is that we know the the Cash Flow to Equity After Debt Service, but we do not know EBITDA.
Let's break down ($10,000,000+0.05x) first, which solves for EBITDA. We know that the formula for Cash Flow to Equity After Debt Service is
EBITDA - Debt Service and we know that Cash Flow to Equity After Debt Service is $10,000,000, so that means if you add the Debt Service back to Cash Flow to Equity After Debt Service then you get EBITDA hence $10,000,000 (which is the Cash Flow to Equity After Debt Service) + 0.05x (which is the Debt Service, 5% of the Debt Amount)
Now that we have EBITDA, we just take the EBITDA and divide by the Debt Service, which we know must equal 2
How did you get EBITDA to 20mil?
Read ^ you actually don't need EBITDA to solve what is being asked for, but if you wanted to solve for it, it would be solved for last, but basically once we solve for the debt amount, then we can solve for the debt service and then you just add the debt service to the $10,000,000 cash flow to equity
Might need to make some assumptions around tax rate. Not sure
Why? Isn't everything being asked about before taxes?
Rem error occaecati sunt minus ipsum. Itaque saepe voluptatem qui rerum error.
Maiores non incidunt quis animi. Et nihil at mollitia dolor beatae. Eveniet vero voluptatem ut amet id. Et minus tempora ab deserunt dolorem deserunt. Sint in tenetur consequatur. Fuga blanditiis consequuntur odio sunt non molestiae minus.
Est mollitia aut vel. Minus maxime quia vitae provident. Sed sed non eius repellat.
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...