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
3 Comments
 

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

Molestiae doloribus in minima. Facere dolorem asperiores minima voluptatum incidunt molestiae placeat. Quo iure porro excepturi.

Aliquid magnam pariatur impedit illo. Tenetur est magnam quos. Et doloribus ipsam recusandae cum voluptatem quo nihil. Architecto beatae nihil adipisci sint. Soluta repellendus reprehenderit quis sit occaecati. Sint accusamus soluta totam autem.

Career Advancement Opportunities

July 2026 Private Equity

  • The Riverside Company 99.6%
  • Blackstone Group 99.3%
  • KKR (Kohlberg Kravis Roberts) 98.9%
  • Warburg Pincus 98.5%
  • Vista Equity Partners 98.1%

Overall Employee Satisfaction

July 2026 Private Equity

  • Blackstone Group 99.6%
  • KKR (Kohlberg Kravis Roberts) 99.2%
  • The Riverside Company 98.9%
  • Ardian 98.5%
  • Starwood Capital Group 98.1%

Professional Growth Opportunities

July 2026 Private Equity

  • Bain Capital 99.6%
  • The Riverside Company 99.3%
  • Blackstone Group 98.9%
  • Starwood Capital Group 98.5%
  • Vista Equity Partners 98.1%

Total Avg Compensation

July 2026 Private Equity

  • Principal (9) $653
  • Director/MD (24) $547
  • Vice President (99) $363
  • 3rd+ Year Associate (104) $281
  • 2nd Year Associate (235) $272
  • 1st Year Associate (411) $229
  • 3rd+ Year Analyst (33) $157
  • 2nd Year Analyst (97) $134
  • 1st Year Analyst (272) $124
  • Intern/Summer Associate (38) $81
  • Intern/Summer Analyst (356) $61
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
kanon's picture
kanon
99.0
3
Secyh62's picture
Secyh62
99.0
4
BankonBanking's picture
BankonBanking
99.0
5
dosk17's picture
dosk17
98.9
6
Betsy Massar's picture
Betsy Massar
98.9
7
DrApeman's picture
DrApeman
98.9
8
GameTheory's picture
GameTheory
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...”