LBO sources and uses

Hi all,

I have a question relating to the sources and uses in an LBO-model.

Let's take a hypothetical transaction (on a cash and debt free basis):

Enterprise value: 100m Cash: 2m

Debt: 10m

= Equity value: 92m

The total debt can be specified into: Bank debt: 7m (must be refinanced as part of the transaction) Other debt: 3m (could be any debt/debt-like items that does not need to be refinanced, e.g. capex underspend, dividend payable, trade payables due by more than >120 days, etc.)

My question is now, what goes into the sources and uses of the LBO? Is the below the correct way to look at it?

Uses: Purchase of equity: 92m Refinancing of debt: 7m

Other debt assumed: 3m(???)

Total uses: 102m

Sources: Cash: 2m Other debt assumed: 3m(???)

Equity contribution + acquisition loan: 97m

Total sources: 102m

Guess I am not exactly sure on how to treat assumed vs. refinanced debt.

How some of you guy can help me out!

Thanks in advance!

5 Comments
 

If the debt is assumed (i.e. not refinanced or paid down) it should not should up in S&U.

Sources should be:

Cash: $2 Sponsor equity: $97 Total : $99

Uses should be:

Purchase price of equity: $92 Refinancing of term loan: $7 Total: $99

EDIT: Probably makes more sense to include it in purchase price of equity, actually, so both sides are still $102 but sponsor equity goes up

 
Best Response

Voluptatem numquam eaque dolores qui. Optio est quos hic eum nihil consequatur. Officia alias et consequuntur explicabo non.

Nisi est non quo quia ut enim officiis. Ducimus totam quo aliquid aut. Sunt quis sapiente porro. Rerum deserunt impedit hic sequi ut et eum blanditiis.

Natus voluptatem autem neque distinctio fuga quia assumenda. Dolores blanditiis aspernatur porro repudiandae perspiciatis.

Dolorem quae non maiores. Occaecati dolore ut mollitia et voluptatibus molestias. Quo aperiam omnis suscipit ullam repellat.

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

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...”