Clarification on Option Proceeds
I was going through the WSO LBO model and was having trouble understanding option proceeds.
Let's say our buy in sponsor equity amount is $100 and assume a management option pool of 10%
If we exit at $200, I would calculate proceeds as the following:
Assume $1 per share (arbitrarily) so sponsor has 100 shares, management has 11.1111 shares -
Exit Equity (pre-options): $200 Cash from options: $11.11
Total Diluted Equity: $211.11
Cash to Management: $21.111 (Overall proceeds being $10) Cash to Sponsor: $190.
However, going through he course, it seems that instead of calculating proceeds to management as the following:
Exit Equity (pre-options): $200 Cash from options: $11.11
Total Diluted Equity: $211.11
Cash to Management: $20 (Overall Proceeds being 8.9) Cash to Sponsor: $191.11
The calculation in the course was by taking the implied price per share after the dilution of the shares (lower than pre-options), subtracting the strike price (original price per share) and multiplying by 10%
Hey Analyst 1 in IB - Ind, I swear if I had a silver banana for every lonely thread I posted too I'd be richer than @compbanker ...
More suggestions...
Fingers crossed that one of those helps you.
Inventore dolorum quibusdam nam aliquid pariatur temporibus dolores. Ipsum explicabo id excepturi soluta qui. Ut et dolore excepturi atque. Enim rerum enim sunt quis hic.
Blanditiis voluptas atque rerum libero praesentium quis. Consequatur voluptas nisi quo. Quas enim saepe voluptatum vitae modi impedit. Dolorem rerum illo ullam corrupti aut corporis assumenda necessitatibus. Architecto rerum molestias repellat omnis. Reiciendis quis et sint minima dignissimos quo officia magnam.
Alias quo voluptatem sed. Eveniet atque voluptatem consequatur voluptas eveniet est sint. Blanditiis autem provident eveniet harum accusantium illum tempora. Cumque et esse optio velit repellat quo. Blanditiis minima dolorem repellat tenetur.
See All Comments - 100% Free
WSO depends on everyone being able to pitch in when they know something. Unlock with your email and get bonus: 6 financial modeling lessons free ($199 value)
or Unlock with your social account...