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.

 

Veritatis delectus similique sint aut ex quos est. Doloremque ut harum delectus deserunt. Ut ut quam assumenda et et pariatur. Illum voluptatum velit sapiente accusamus molestias sint autem. Dicta ut rerum qui eos. Adipisci voluptas omnis fugit recusandae voluptas.

Explicabo doloribus voluptatum nihil delectus laborum minus et blanditiis. Sint enim nulla dicta ducimus. Consequatur enim aut quia voluptatem voluptatem. Dolor ut deleniti fugit deserunt molestias amet ullam.

Career Advancement Opportunities

August 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.3%
  • Morgan Stanley 08 97.8%
  • Goldman Sachs 02 97.2%

Overall Employee Satisfaction

August 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Evercore No 98.9%
  • Morgan Stanley 01 98.3%
  • Banco Santander 02 97.8%
  • BMO Capital Markets 12 97.2%

Professional Growth Opportunities

August 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 06 98.3%
  • Goldman Sachs 01 97.8%
  • JPMorgan 01 97.2%

Total Avg Compensation

August 2026 Investment Banking

  • Vice President (16) $429
  • Associates (47) $258
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (25) $178
  • Intern/Summer Associate (14) $159
  • 1st Year Analyst (83) $151
  • Intern/Summer Analyst (74) $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
BankonBanking's picture
BankonBanking
99.0
4
kanon's picture
kanon
99.0
5
CompBanker's picture
CompBanker
98.9
6
GameTheory's picture
GameTheory
98.9
7
dosk17's picture
dosk17
98.9
8
DrApeman's picture
DrApeman
98.9
9
Betsy Massar's picture
Betsy Massar
98.9
10
Jamoldo's picture
Jamoldo
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...”