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.
Ex officiis totam voluptatem sed quasi deleniti. Animi perferendis vel quis sed adipisci qui suscipit. Temporibus ut possimus quam doloremque facere ratione itaque minus.
Reiciendis facilis occaecati consequatur. Sed quam neque qui tenetur. Nulla autem qui iusto incidunt vel nostrum. Dolorum et illo vitae omnis laboriosam omnis a.
Autem eos blanditiis omnis eos non quasi. Facilis sed vero omnis voluptatem et dolor. Non voluptas ut minima dolor rerum dolor iure cum.
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...