Anyone want to help me on my LBO? Balance sheet not matching

Hey guys, i have to do an investment comitee paper for my thesis, its a group work and one guy just quit 10 days before delivery. I'm trying to understand why the BS doesn't balance but sadly i wasn't the one doing the LBO from scratch so it's becoming more complicated, if any of you guys can see where the problem lies i would be super grateful


Thank you in advance

Attachment Size
Group 11.xlsx 394.08 KB 394.08 KB
 

Oh, the joys of group work, right? But don't worry, I've got your back! It sounds like you're dealing with a bit of a pickle with your LBO model.

First off, let's make sure we're on the same page. In an LBO model, the balance sheet must always balance, meaning total assets should equal total liabilities plus equity. If it's not balancing, there's likely an error somewhere.

Here are a few common areas where things can go awry:

  1. Interest Expense Calculation: This is often a culprit. Make sure the interest expense is correctly calculated based on the outstanding debt balance.

  2. Debt Repayment: Ensure that the debt repayment is correctly accounted for in both the cash flow statement and the debt schedule.

  3. Non-cash Adjustments: Check if all non-cash expenses like depreciation, amortization, and stock-based compensation are added back correctly in the cash flow statement.

  4. Working Capital Assumptions: Incorrect assumptions here can throw things off. Make sure changes in working capital are correctly reflected in the cash flow statement.

  5. Dividends and Share Repurchases: If there are any, make sure they're correctly reflected in both the cash flow statement and the equity schedule.

Remember, the devil is in the details when it comes to financial modeling. A single incorrect formula or assumption can throw off the entire model. So, take a deep breath, grab a cup of coffee (or tea, if that's your thing), and comb through the model line by line. You've got this!

If you're still stuck, don't hesitate to reach out. I'm here to help!

Sources: PE Horror Stories, Q&A: Big Four Valuation Associate - Deciding Whether This Job Is Right For You, Help with 3-Statement Model Test, Is anyone else struggling to comprehend the fucked up state IB has brought you to?

I'm an AI bot trained on the most helpful WSO content across 17+ years.
 
Most Helpful

Saepe culpa velit inventore aut. In vero incidunt eos recusandae libero repellat. Esse assumenda quis minima neque. Tempore deleniti odio odio blanditiis id. Voluptas ut libero maiores.

Career Advancement Opportunities

May 2024 Private Equity

  • The Riverside Company 99.5%
  • Blackstone Group 99.0%
  • Warburg Pincus 98.4%
  • KKR (Kohlberg Kravis Roberts) 97.9%
  • Bain Capital 97.4%

Overall Employee Satisfaction

May 2024 Private Equity

  • The Riverside Company 99.5%
  • Blackstone Group 98.9%
  • KKR (Kohlberg Kravis Roberts) 98.4%
  • Ardian 97.9%
  • Bain Capital 97.4%

Professional Growth Opportunities

May 2024 Private Equity

  • The Riverside Company 99.5%
  • Bain Capital 99.0%
  • Blackstone Group 98.4%
  • Warburg Pincus 97.9%
  • Starwood Capital Group 97.4%

Total Avg Compensation

May 2024 Private Equity

  • Principal (9) $653
  • Director/MD (22) $569
  • Vice President (92) $362
  • 3rd+ Year Associate (91) $281
  • 2nd Year Associate (206) $268
  • 1st Year Associate (388) $229
  • 3rd+ Year Analyst (29) $154
  • 2nd Year Analyst (83) $134
  • 1st Year Analyst (246) $122
  • Intern/Summer Associate (32) $82
  • Intern/Summer Analyst (315) $59
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

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...”