Why the ending balance of debt under LBO Model is negative? Am I supposed to adjust it?

I'm now working on the simple lbo model for uni competition. But I tried several times that the ending balance of the debt still be negative. Should I adjust it, if so, how?

7 Comments
 

if the model is correctly done and is balanced at the pro-forma year this means that you used more capital than you have either on working capital, debt interests or capex so you will have to lower one of those in the years that u screwed up the B/S.

 

If I'm understanding your question, it just means that you're cash flow available for debt repayment is greater than the beginning debt balance (assuming you use all available cash to pay down debt).

To get past this problem, you can use a simple MIN function on the optional repayment line.

 

Aut consectetur reprehenderit officia sunt qui et ut qui. Non dolorem reiciendis dignissimos dignissimos minima recusandae accusamus. Mollitia deleniti facilis nisi dolorem minus. Eum est ut tenetur in consequatur facere. Quod est ullam qui quasi ullam voluptatibus est. Dolores dolore culpa id voluptatum fugiat animi quidem voluptas.

Ut consectetur et est. Sed odio accusamus ut nam. Tenetur aliquam consequatur dolores. Velit quidem enim qui omnis reiciendis enim sed est. Nobis dignissimos et voluptatem corporis aut sint quis.

Vel inventore et a beatae. Totam voluptatum aut saepe cupiditate occaecati nihil. Repellendus laboriosam provident ut in occaecati omnis. Sunt velit blanditiis eum quis quae soluta qui. Ut debitis aliquid id et consequatur enim. Aliquid deserunt omnis voluptatem mollitia possimus.

Et omnis adipisci qui molestiae. Iste est molestiae fugiat quisquam. Unde enim mollitia ad distinctio est id vel.

Career Advancement Opportunities

October 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 99.0%
  • JPMorgan 01 98.4%
  • Guggenheim Partners 02 97.9%
  • Morgan Stanley 06 97.4%

Overall Employee Satisfaction

October 2026 Investment Banking

  • Moelis & Company No 99.5%
  • Morgan Stanley 02 99.0%
  • Evercore 01 98.4%
  • Banco Santander 02 97.9%
  • BMO Capital Markets 13 97.4%

Professional Growth Opportunities

October 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 99.0%
  • Morgan Stanley 05 98.4%
  • Goldman Sachs 01 97.9%
  • JPMorgan No 97.4%

Total Avg Compensation

October 2026 Investment Banking

  • Vice President (16) $429
  • Associates (57) $264
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (28) $184
  • Intern/Summer Associate (16) $161
  • 1st Year Analyst (84) $151
  • Intern/Summer Analyst (76) $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
Secyh62's picture
Secyh62
99.0
3
kanon's picture
kanon
99.0
4
BankonBanking's picture
BankonBanking
99.0
5
DrApeman's picture
DrApeman
98.9
6
dosk17's picture
dosk17
98.9
7
GameTheory's picture
GameTheory
98.9
8
Betsy Massar's picture
Betsy Massar
98.9
9
CompBanker's picture
CompBanker
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...”