LBO Technicals from EB (Please help)
I can't figure these out, would appreciate help from someone with more experience on how to think through them.
given a 12x entry, 10% margin, 0% cash conversion, 5 years time, 10x ebitda, 14% cagr, 100% equity: what is the IRR?
A and B own 50% each of a company. Ebitda 50mm, 10x multiple, A wants to buy B's 50% stake for 25mm. Leverage ratio is 3x. rest is funded by PE Firm P. What is P's share of company? 5 years later, PE Firm X wants to buyout company. ebitda is 150mm, 20x multiple. what is P's IRR?
margin isn’t needed. no debt, just so 10* (1+.14)^5 divided by 12x....ebitda simplifies to 1. the MOIC or MoM is 1.6x and that means IRR is about 10%.
first these numbers are crazy, second I think you mean the price is $250 (not 25) not sure how realistic it is otherwise. so half the ebitda at 3.0x leverage implies 75 debt and 175 equity. equity is 50% *70% = 35%. year 5 means there is $2,925 equity multipled by 35% gives a 5.9x multiple or 42% IRR. assumes no cash buildup and is used to pay the debt which is assumed to be non-amortizing. unrealistic because of multiple expansion and ebitda growth all at once I would say, in general
could you explain why you do 35% * 2925? I thought 35% was P's share of the overall company, but 41% (175/(175+250)) was P's share of equity. And since 2925 is the exit equity value, wouldn't P's share of equity be 2925*41%? Thanks for your answers though, really helpful.
I understood his explanation as P technically owning half but, in reality only 70% of that half is representative of their own money, thus, the 35%. When the exit equity value of $2,925 is assessed, that 35% stake of "real" money is reflected by multiplying the two. From there, you calculate a MoM multiple and ultimately arrive at IRR (although idk how you can mentally compute this).
yes 35% is the overall share of the company. you value the whole company at the end to get the exit value
Hey, how were you able to find those IRR values? I can't seem to find a quick way to calculate them mentally
no quick way for this. too non linear of a function and rules fall apart at such a high multiple.
I come to the same numbers that you have but curious how you calculate IRR if it is done without a calculator.
wish I had a better answer but used my phone for that part
Omnis et eum et sapiente est. Porro enim ipsam rerum iste labore. Odio sit omnis assumenda ipsam nisi. Laboriosam velit architecto natus reprehenderit dignissimos dolorem.
Doloribus minus quo dolores enim rerum vel ea nihil. Aut et ut culpa aut in. Praesentium accusantium placeat est provident. Velit aut et quo explicabo tempora ullam. Ut facilis iste corporis. Eum repellat placeat minus in eum voluptatem. Dolorem architecto rerum voluptas unde qui praesentium assumenda.
Odio est unde amet qui. Voluptas natus quia veritatis saepe cumque. Et exercitationem a magnam delectus accusantium cupiditate qui.
Totam qui labore voluptates ab. Voluptatem nulla atque quas ipsum tempore doloribus. Eveniet sequi laboriosam repellat. Nemo laudantium consequatur veritatis est sit fuga.
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...