Management Option Pools in LBO Models

Hi everyone,

I am currently working through some practice LBO cases and had a question about management options. I am noticing that in different posts on WSO, the way that management options are treated seem to be different. I'm noticing a couple of techniques, but I'll use a sponsor equity of 100, equity at exit of 500 and management equity of 10% for demonstrative purposes.

The first way I'm seeing is that some people are treating the strike price of the option as the equity at entry. In that case, it looks like this:

Value of management option = (500 - 100) * 10% = 40
Value of sponsor equity after mgmt option = 500 - 40 = 460

The second way I am seeing (commensurate with how WSO does it) is calculate the fully diluted impact of the management option and assume a cash inflow from the management option exercise. It also seems the option is calculated on the beginning equity here:

Cash received from management option exercise: 100 * 10% = 10
Adjusted equity at exit = 500 + 10 = 510
Portion owned by management = 10% / (1 + 10%) = 9.1%
Equity owned by sponsor = 510 * (1 - 9.1%) = 464

These strike me as two completely different methodologies. How will we know which one to apply if we are only given a simple instruction like "assume a management option pool of 10%"? Appreciate any guidance in this area about how to differentiate these models and if they are in fact completely different types of options.

 
Most Helpful

A is correct.

I always find it easier do these using shares. Let's use 100 in your example. Sponsor gets 100 shares at $1 / share. A 10% pool means management gets 10% of the company, excluding the impact of strike, but including the option dilution. Therefore, your option pool is x / (100 + x) = 10%, x = 11.1111

Post option issuance, sponsor holds 100 shares, options are 11.111 / 111.111 shares (10%!), with a strike price of $1 / option.

At exit: Equity value pre-options of 500, post option payment for strike of 511.1111. Sponsor gets 90%, which equals $460. Management gets 10%, or $51.1111, less the payment for strike of 11.1111 = $40.

 

Aren't proceeds here $44.4444? ($5-$1)*11.1111 shares? I know my logic is flawed, but can't figure out why this isn't true.

 

Itaque sit nulla ducimus veniam recusandae. Qui placeat odio recusandae quia qui quia error. Sint aut consequuntur praesentium sunt.

Career Advancement Opportunities

March 2024 Private Equity

  • The Riverside Company 99.5%
  • Warburg Pincus 99.0%
  • Blackstone Group 98.4%
  • KKR (Kohlberg Kravis Roberts) 97.9%
  • Bain Capital 97.4%

Overall Employee Satisfaction

March 2024 Private Equity

  • The Riverside Company 99.5%
  • Blackstone Group 98.9%
  • KKR (Kohlberg Kravis Roberts) 98.4%
  • Ardian 97.9%
  • Bain Capital 97.4%

Professional Growth Opportunities

March 2024 Private Equity

  • The Riverside Company 99.5%
  • Bain Capital 99.0%
  • Blackstone Group 98.4%
  • Warburg Pincus 97.9%
  • Starwood Capital Group 97.4%

Total Avg Compensation

March 2024 Private Equity

  • Principal (9) $653
  • Director/MD (21) $586
  • Vice President (92) $362
  • 3rd+ Year Associate (89) $280
  • 2nd Year Associate (204) $268
  • 1st Year Associate (386) $229
  • 3rd+ Year Analyst (28) $157
  • 2nd Year Analyst (83) $134
  • 1st Year Analyst (246) $122
  • Intern/Summer Associate (32) $82
  • Intern/Summer Analyst (313) $59
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
Betsy Massar's picture
Betsy Massar
99.0
4
Secyh62's picture
Secyh62
99.0
5
DrApeman's picture
DrApeman
98.9
6
GameTheory's picture
GameTheory
98.9
7
dosk17's picture
dosk17
98.9
8
kanon's picture
kanon
98.9
9
CompBanker's picture
CompBanker
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...”