There are a few other discussions on this topic, but I want to go into a little more depth (past the initial "How do I do this easy example"). I will provide two different situations (which have both happened) and would love to hear how everyone thinks through each of these sources and uses (as well as the pro-forma ownership of the firm post transaction).
As a background, I am a third year analyst at a BB and have seen and heard all 3 of these structures used. Particularly, a potential acquirer was attempting situation 3 a few months ago.
To begin: Both situations assume "pari passu" in the capital structure and cash-free/debt-free basis.
Situation 1: Indication: Management will be rolling over 20% of proceeds into the deal.
EV = 250MM EBITDA = 25MM Debt = 0 Cash = 0 Multiple = 5x
**Proposed S&U: ** Sources: Debt: 125MM Sponsor: 75MM Rollover: 50MM
Uses: Purchase of Equity: 200MM Rollover: 50MM
Proposed Ownership: Shared Leverage Benefits Sponsor: 60% Management: 40%
Situation 2: Indication: Management will be rolling over 20% of ownership into the deal
EV = 250MM EBITDA = 25MM Debt = 0 Cash = 0 Multiple = 5x
**Proposed S&U: ** Sources: Debt: 125MM Equity: 100MM Rollover: 25MM
Uses: Purchase of Equity: 225MM Rollover: 25MM
Proposed Ownership: Shared Leverage Benefits Sponsor: 80% Management: 20%
Situation 3: Indication: Sponsor will purchase 80% of the firm at a 250MM valuation
EV = 250MM EBITDA = 25MM Debt = 0 Cash = 0 Multiple = 5x
**Proposed S&U: ** Sources: Debt: 125MM Sponsor Equity: 75MM Rollover: 50MM
Uses: Purchase of Equity: 200MM Rollover: 50MM
Proposed Ownership: Sponsor: 80% (Book Value of equity increased to 100MM by debt entry to capital structure) Management: 20% (Book Value of equity diluted to 25MM by debt entry to capital structure)
The question I have is, which is the most common situation that you have seen?
Dolorum omnis reprehenderit nisi qui dolore. Consequatur rerum sequi laudantium iusto quam in. Ut ullam quibusdam quis facilis ea et. Repellendus fugit corporis ea recusandae id. Quas est illum vel iure corporis.
Perferendis voluptatum aliquam magnam non. Repudiandae laborum ullam repellat quos est tenetur quia. Sint tempore culpa aut autem.
Deserunt sit omnis quos voluptatibus repudiandae repellendus. Autem vero ex ea quis nam molestiae vel. Harum dolore similique aut voluptas eius omnis eveniet. Perferendis optio voluptas voluptate accusantium occaecati qui rerum provident. Omnis ipsam sed provident sint velit ipsam reiciendis.
Illum nobis distinctio maiores non. Laborum nostrum perferendis voluptatem minima laudantium excepturi. Distinctio dolores laudantium ipsam repellendus aut aut occaecati labore. Provident aperiam laboriosam cupiditate dolorem velit eaque voluptatum. Aperiam excepturi quisquam ut ipsum.
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...