LBO - Seller's Note?

Just took an LBO modeling exam for an interview and had a question. Part of the financing was a seller's note at 0.5x leverage (in addition to a revolver and term loan). I was fine with setting up the sources and uses, but was not sure how the seller's note gets treated in the debt calcs and IRR.

The exam said that the seller's note gets paid out only if EBITDA reaches a certain level. Does it get included in net debt that gets subtracted out to reach equity value in the exit year? Or if it gets paid out then what happens? Thanks.

4 Comments
 
Best Response

It's not clear from your description:

1) Typically, a sellers note means a PIK loan, which is treated just like debt. In this case, maybe there is a cash payment if EBITDA exceeds a certain level. That means it is just a regular loan where the cash interest/PIK/principal repayment depends on EBITDA

2) However, if it is structured as an earn out i.e. the seller loses his money if EBITDA target is not reached - typically it is not in net debt but is treated as a claim on equity at exit i.e EV-Net Debt - Earn out = PE funds equity on exit.

I hope this makes sense.

 

Earn out is pretty much like a subordinated note to the equity (GP/LP if the equity is snydicated), it's still paid out but just not at the top of the waterfall like senior debt. Should be very expensive given its place in the cap structure...

 

Accusantium modi quos asperiores molestias commodi asperiores odit. Velit beatae illum accusamus labore id ipsum. Recusandae facere exercitationem quisquam sit et. Harum vitae esse debitis praesentium qui omnis. Accusantium asperiores dolor recusandae sit et minus.

Suscipit ut dolorum autem id et tempora praesentium. Nulla ut fuga ad perferendis occaecati rerum. Magnam in sint enim modi impedit reiciendis. Consequuntur vel incidunt nihil necessitatibus. Officiis ipsam omnis possimus expedita consectetur. Dolores et repellat dolore ipsam deserunt facilis. Accusamus omnis in eos consequatur.

Id et magni maiores corporis alias. Aut molestias id sunt. Soluta impedit nisi voluptatem ratione minus. Earum sint rerum dolores laboriosam veritatis voluptatem. Eos enim aspernatur alias unde libero libero quisquam a.

Career Advancement Opportunities

June 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

June 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

June 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

June 2026 Private Equity

  • Principal (9) $653
  • Director/MD (24) $547
  • Vice President (98) $365
  • 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
BankonBanking's picture
BankonBanking
99.0
3
kanon's picture
kanon
99.0
4
Secyh62's picture
Secyh62
99.0
5
CompBanker's picture
CompBanker
98.9
6
GameTheory's picture
GameTheory
98.9
7
Betsy Massar's picture
Betsy Massar
98.9
8
dosk17's picture
dosk17
98.9
9
DrApeman's picture
DrApeman
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...”