How to Complete LBO for Private Company, No Cash Flow Statement?

Relatively new to LBOs so please bear with me! Started practicing on a case where the only financial information in the CIM was a basic financial forecast (think revenue - operating expenses = EBITDA) and detailed calculations on said revenue, operating expenses, and Adj/EBITDA, no balance sheet or statement of cash flows. Goal is to come up with a recommended acquisition price for the company, sources/uses, and IRR over 5 years. A few questions below:

- I'm lost as to how to build out the model. My understanding was I at least need a statement of cash flows to work out FCF, but I don't have that. Am I thinking about this wrong?

- I'm assuming I have to make a lot of assumptions on entry/exit multiple, debt to take on, etc. b/c literally none of that is given. Normally I'd look at some public comps, but the company in question is a landscaping company, and not sure there are many public comps for that. How else can I make more educated assumptions instead of randomly pulling numbers?

Thanks in advance for any help!

4 Comments
 
Most Helpful

Hi!

I am in no way a pro at this so please correct me if wrong. I would generally approach it something like this, assuming you have an on-site test with no access to comps.

As others have mentioned, you don’t need a historical CFS/BS.

  1. Is historical capex / NWC available? If yes, then project these based on historical avg in % to revenue. If no, then try to think if this Company is asset heavy or if the business model would imply a large NWC, and base forecast of this. Use historical D&A as a guideline for Capex perhaps? If these assumptions feel like you are shooting from the hip, construct a sensitivity table with these parameters at the and.
  1. In terms of Entry/Exit multiple, I would use a random entry multiple (e.g. 10x EBITDA) just for the purpose of setting up the model (incl. S&U, debt and return analysis). Assume Exit = Entry, and when the model mechanics is done, backsolve the multiple so you get a reasonable exit IRR.
  1. If no details is given on debt, assume a generic bullet loan with the optionality to cash sweep + RCF. You can gauge the quantum by looking at what levels your FCFs turns negative, but generally around 3-6x. Assume a margin of, let’s say, 500 BPS
 

Architecto itaque voluptatum non. Veritatis possimus commodi iste est praesentium velit. Nulla aut voluptatem qui eius dolores culpa est.

Sint omnis saepe et id. Ea libero magni maiores. Dolorem enim veritatis cupiditate voluptatem tenetur. Non sit voluptatum dolorum placeat natus aperiam dolorum sint. Ab hic voluptatem expedita minima eum veniam. Rerum expedita facere optio dicta nam laudantium provident.

Quae laboriosam sint sit quia alias dolores adipisci. Quia hic dolorum assumenda et. Perspiciatis error tenetur laborum quae perspiciatis. Sed recusandae optio et ut non sed. Doloremque eum debitis cumque quia ipsam alias iusto ut. Veritatis laudantium eos totam.

Career Advancement Opportunities

August 2026 Private Equity

  • The Riverside Company 99.6%
  • Blackstone Group 99.2%
  • KKR (Kohlberg Kravis Roberts) 98.9%
  • Warburg Pincus 98.5%
  • Vista Equity Partners 98.1%

Overall Employee Satisfaction

August 2026 Private Equity

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

Professional Growth Opportunities

August 2026 Private Equity

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

Total Avg Compensation

August 2026 Private Equity

  • Principal (9) $653
  • Director/MD (24) $547
  • Vice President (99) $363
  • 3rd+ Year Associate (105) $280
  • 2nd Year Associate (235) $272
  • 1st Year Associate (413) $231
  • 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
BankonBanking's picture
BankonBanking
99.0
3
Secyh62's picture
Secyh62
99.0
4
kanon's picture
kanon
99.0
5
dosk17's picture
dosk17
98.9
6
GameTheory's picture
GameTheory
98.9
7
DrApeman's picture
DrApeman
98.9
8
CompBanker's picture
CompBanker
98.9
9
Betsy Massar's picture
Betsy Massar
98.9
10
numi's picture
numi
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...”