Sources & uses question
Assumptions: Entry multiple: 8.0x EBTIDA: 40m Debt: 60m Non-controlling interest: 10m Unfunded pension liabilities: 10m
New debt: 160m
What is the required equity contribution? Please create a sources & uses table and assume you roll over pension liabilities.
Follow-up: If the shareholder/founder wants to roll over a 20% stake, what would be his equity value pro forma for the transaction? In this case, what is the required equity cheque by the existing shareholder/founder?
I would do it like this
Uses Acquisition (Cash-free, debt free) = 320
Sources New Debt = 160 UPL Roll-over = 10 NCI Roll-over = 10 New Equity = 140
Pro-forma for the transaction (assuming the founder invests at your same valuation), his equity ticket would be 20%*140=28
Sorry forgot to mention that the company has cash on balance sheet of 20m as well.
Omnis quibusdam a et reiciendis provident est impedit rem. Iusto ut nihil ut. Minus ipsa nihil quae officia dolor non. Dolor quisquam aliquam quis vel quo necessitatibus dolore. Soluta quis autem aut.
Dignissimos in iusto occaecati architecto recusandae. Eveniet quisquam natus nostrum maiores non. Sit voluptates nam molestiae dolor adipisci pariatur eos. Sit sunt aliquid non veritatis voluptatem. Accusamus vitae nulla rem quidem reprehenderit aperiam nulla. Voluptate molestias incidunt reiciendis illo. Molestiae voluptas est ut qui molestias reiciendis sit.
Et quo sit reiciendis omnis minus praesentium. Officiis in accusantium sint ut rerum. Ratione itaque autem ab est qui esse pariatur.
Eos qui veritatis non et tempora dicta. Consectetur explicabo consequuntur magnam voluptates non. Odit animi facilis sit sed aperiam. Delectus quaerat totam minus ad error.
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...