The Nuances of an LBO

Hey everyone,

So, naturally I have little to no advanced modeling skills. However, I've taken it upon myself to teach myself to build a fully functional, dexterous LBO model. I've been using Rosenbaum's Investment Banking book to guide myself through it (unfortunately, I do not have his models*). There seem to be some inconsistencies in his model and conclusions that he doesn't explain, e.g. Deferred Financing Fees amortized in the I/S --> he starts the fees before projections start(in the Pro forma year), so if you add up the total amortized fees, they are greater than the nominal fee.

Anyways, I'd love to be able to figure some of my problems out myself, however would truly appreciate anyone who has the ability to glance over it quickly and let me know if I should make some corrections(hint: can't figure out how he models IRR sensitivity tables). Of course, SBs await.

Thank you all!
An always learning monkey.

*Also, if anyone would be willing to provide me with his models, I'd very much appreciate it and reward you the same.

Attachment Size
LBO Model.xls 150 KB 150 KB
9 Comments
 
Best Response
Anihilist

Hey everyone,

So, naturally I have little to no advanced modeling skills. However, I've taken it upon myself to teach myself to build a fully functional, dexterous LBO model. I've been using Rosenbaum's Investment Banking book to guide myself through it (unfortunately, I do not have his models*). There seem to be some inconsistencies in his model and conclusions that he doesn't explain, e.g. Deferred Financing Fees amortized in the I/S --> he starts the fees before projections start(in the Pro forma year), so if you add up the total amortized fees, they are greater than the nominal fee.

Anyways, I'd love to be able to figure some of my problems out myself, however would truly appreciate anyone who has the ability to glance over it quickly and let me know if I should make some corrections(hint: can't figure out how he models IRR sensitivity tables). Of course, SBs await.

Thank you all!
An always learning monkey.

*Also, if anyone would be willing to provide me with his models, I'd very much appreciate it and reward you the same.

Can you link it here? Does he add some type of interested to the deferred fees? I'd have to see it.

 

I'll try to link it tomorrow morning. And I don't think so, it seems like it was straight line amortized. That's part of the problem, the book doesn't go into some of the details that I think would be pretty important in some of the assumptions that they make, then again maybe I'm just missing something as this is my first time building an LBO model.

People demand freedom of speech as a compensation for freedom of thought which they seldom use.
 

Deferred fees are shown in the pro forma year because it is just that, pro forma as though the acquisition had happened prior to that year. But that year does not actually amortize that year or decrease any B/S accounts, it's pro-forma (aka illustrative). If you take all the projected fees those should add up properly (similar to how showing a pro-forma year in a merger doesn't actually mean in the last year you get all the earnings from the acquired company, it's just showing illustratively what it would be like if it did happen).

Also, IRR tables those are very simple if you know how to work the main excel functions. If you're having trouble with those you should go review excel concepts such as data tables (or sell referencing if statements with an incrementing macro, whatever your preference).

 

I've attached the model and thanks IBPrepared. I'm not sure what you mean for the IRR tables, as I tried multiple methods, however the numbers that I need to reference for IRR are linked to the single IRR calculation table. Not sure if I'm communicating this correctly though. Anyways, please feel free to check it out for yourself. Also, please disregard some of the mess. Still a work in progress.

I guess, the biggest problem I'm having right now is the returns analysis tab. Thanks again guys

People demand freedom of speech as a compensation for freedom of thought which they seldom use.
 

Thanks! Really appreciate it. Never worked with an LBO model, so some assumptions kinda threw me for a loop.

People demand freedom of speech as a compensation for freedom of thought which they seldom use.
 
Anihilist

Thanks! Really appreciate it. Never worked with an LBO model, so some assumptions kinda threw me for a loop.

The book will help some with that, but the most informative aspect for me was going through the model and if there was something foreign, just investigate the formula. Once you realize how something is calculated or where it is pulling from, it will start to click.

 

Error quia inventore sint aspernatur ad inventore. Velit voluptatem enim nam sit. Qui velit ut eos sit dignissimos non sint.

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 06 98.3%
  • JPMorgan 01 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

1
redever's picture
redever
99.2
2
BankonBanking's picture
BankonBanking
99.0
3
kanon's picture
kanon
99.0
4
Secyh62's picture
Secyh62
99.0
5
CompBanker's picture
CompBanker
98.9
6
GameTheory's picture
GameTheory
98.9
7
Betsy Massar's picture
Betsy Massar
98.9
8
dosk17's picture
dosk17
98.9
9
DrApeman's picture
DrApeman
98.9
10
bolo up's picture
bolo up
98.8
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...”