LBO Modeling Question

Anyone able to help with a quick LBO modeling excercise?
Keywords

Anyone able to help with a quick LBO modeling excercise?
| +106 | Is Everyone Too Bearish on PE? | 34 | 14h |
| +48 | Why would anyone do PE in long term in 2026? | 13 | 1d |
| +24 | Q&A: What It’s Actually Like Working at an Independent (Fundless) Sponsor | 4 | 3d |
| +22 | Do you think PE has actually helped you become a better entrepreneur? | 8 | 3h |
| +21 | UMM PE or High Paying Strat Finance? | 13 | 1d |
| +21 | Striking out in last rounds | 2 | 4d |
| +16 | Portfolio Marks | 8 | 4h |
| +15 | DELETE | 1 | 2d |
| +15 | Overwhelmed by amount of data / granularity | 3 | 2d |
| +13 | MF Tech PE 2026 | 2 | 1h |
Career Resources
what is the question?
Can you fill in the blanks in yellow?
some of this is quite straight forward i think which u can figure out
goodwill:
purchase price of equity = purchase equity row in entry valuation
TBV of equity = link to balance sheet equity
Allocable purchase premium = purchase equity - tbv equity
write up of ppe: 15% * allocable purchase premium
write up of intangibles: 30% * allocable purchase premium
allocable purchase premium - write ups = goodwill created
DTL = write ups * tax rate
goodwill post dtl = goodwill + dtl
btw if u have existing DTL u need to substract it from "Goodwill Created" since it gets wiped out and replaced with the new one u created from the writeups
Thanks for the help, would you be able to help with the Fees and sources and uses?
and TBV u need to exclude existing goodwill since this gets replaced too
Voluptatem est quis atque veritatis temporibus dolore possimus. Autem qui ullam accusantium. Non magnam ea tempore iste aliquam.
Nobis veritatis est dolorem nihil maiores. Ut blanditiis magni omnis voluptatem facilis vel quibusdam ut. Nostrum eum ut earum mollitia ut. Hic voluptatem libero natus qui magnam. Sint labore minima eius consequatur mollitia dicta.
Inventore similique eveniet rerum id facilis sint. Cum vero sed quia dolore minus. Dolores et odit eos enim. Voluptatem tempore quae tempore quos ducimus dolores odit debitis.
Magni libero explicabo cum dolor est dolorum illum distinctio. Quasi inventore non perspiciatis ut. Quisquam rerum dolorem quo non labore optio et. Et qui animi nisi officia hic totam ducimus odio. Veniam omnis sunt et placeat sed voluptatem.
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...