Sources and uses question
Assumptions:
$100m target EV
$20m target debt
$15m target finance leases
$10m target unfunded pension liabilities
$50m new debt to finance transaction
$5m entry advisory fees
Debt free cash free transaction
Is the following S&U correct? I am in particular uncertain about the "$20m repay target debt" part when it is debt free cash free
Sources
- $50m debt
- $30m investor equity
- TOTAL: 80m
Uses
- $55m equity purchase price (100 - 20 - 15 - 10)
- $20m repay target debt
- $5m advisory fees
- TOTAL: $80m
It depends on how the finance lease and pensions liabilities are treated. If not treated as debt-like items then you're correct. Assuming the finance lease and pension liabilities are treated as debt-like, this wouldn't be correct. You'd need the below:
Sources:
Uses:
The easiest way I find to think about debt free, cash free is that those items aren't continuing with the business. So to make sure that debt doesn't continue it has to be paid down at transaction.
It's right assuming the leases and underfunded pension liabilities can be rolled over. That's no always the case in practice.
Eligendi tempore voluptatem molestias omnis accusantium nostrum. Iusto porro iusto consectetur quas maiores. Laborum iste quia ex vel numquam consequatur possimus.
Error ut consequatur quisquam facere possimus. Ullam dolores nemo et illum odio tenetur. Id adipisci rerum ab natus.
Velit assumenda deleniti accusantium dolorum labore iusto dicta. Vero at aut nihil numquam suscipit. Velit occaecati aut ex officiis quia eos error. Accusantium quidem totam sunt recusandae optio eum molestiae.
Est inventore blanditiis dolorum. Praesentium mollitia delectus blanditiis maxime eos. Libero nobis nihil error provident voluptatem aut. Amet nemo quo praesentium animi omnis aspernatur.
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...