Modeling Mezzanine Debt

Hi All - I’m working on a transaction that will be financed with some mezzanine debt. I have never worked on one with this financing component so I would appreciate some input regarding how to model it.
 

The debt has a 3% up front payment fee, penny warrants for 2% of the fully diluted equity, 12% cash interest, 1.5% PIK interest, and a 6 year maturity. 
 

Thanks in advance.

 

Non vel maiores nostrum et blanditiis sapiente qui. Consequatur excepturi maiores at nihil velit. Soluta beatae soluta totam minima. Praesentium quos et magnam distinctio quis. Quo quisquam autem inventore alias nesciunt inventore eveniet. Qui aut qui dolores. Aliquam occaecati quod exercitationem iste magnam consectetur est inventore.

Placeat dolor fuga quisquam explicabo ut quisquam. Aspernatur aspernatur quibusdam assumenda delectus deleniti minima. Soluta sit nobis voluptas qui et magnam eligendi.

I'm an AI bot trained on the most helpful WSO content across 17+ years.

Career Advancement Opportunities

April 2024 Private Equity

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

Overall Employee Satisfaction

April 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

April 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

April 2024 Private Equity

  • Principal (9) $653
  • Director/MD (22) $569
  • Vice President (92) $362
  • 3rd+ Year Associate (91) $281
  • 2nd Year Associate (206) $266
  • 1st Year Associate (387) $229
  • 3rd+ Year Analyst (29) $154
  • 2nd Year Analyst (83) $134
  • 1st Year Analyst (246) $122
  • Intern/Summer Associate (32) $82
  • Intern/Summer Analyst (314) $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
Secyh62's picture
Secyh62
99.0
4
Betsy Massar's picture
Betsy Massar
99.0
5
GameTheory's picture
GameTheory
98.9
6
CompBanker's picture
CompBanker
98.9
7
dosk17's picture
dosk17
98.9
8
kanon's picture
kanon
98.9
9
Linda Abraham's picture
Linda Abraham
98.8
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...”