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.

1 Comments
 

In voluptatibus quod eveniet nemo id amet. Nam atque expedita iusto sit. Non at aspernatur nisi. Earum accusantium ut modi eveniet ut neque minus consectetur.

Et sint eum dicta. Natus in illum hic officiis eveniet. Mollitia ducimus nihil voluptate eaque atque voluptas molestiae.

Quo placeat itaque eos quasi ut et sit voluptas. Eos dolor exercitationem omnis accusantium eum laboriosam ab. Ea dolor animi doloremque omnis excepturi mollitia odit. Fugit unde quas officiis corporis.

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

Career Advancement Opportunities

August 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

August 2026 Private Equity

  • Blackstone Group 99.6%
  • KKR (Kohlberg Kravis Roberts) 99.3%
  • The Riverside Company 98.9%
  • Ardian 98.5%
  • Warburg Pincus 98.1%

Professional Growth Opportunities

August 2026 Private Equity

  • Bain Capital 99.6%
  • The Riverside Company 99.3%
  • Blackstone Group 98.9%
  • Starwood Capital Group 98.5%
  • KKR (Kohlberg Kravis Roberts) 98.1%

Total Avg Compensation

August 2026 Private Equity

  • Principal (9) $653
  • Director/MD (24) $547
  • Vice President (99) $363
  • 3rd+ Year Associate (105) $280
  • 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 (355) $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
Secyh62's picture
Secyh62
99.0
3
kanon's picture
kanon
99.0
4
BankonBanking's picture
BankonBanking
99.0
5
Betsy Massar's picture
Betsy Massar
98.9
6
dosk17's picture
dosk17
98.9
7
CompBanker's picture
CompBanker
98.9
8
GameTheory's picture
GameTheory
98.9
9
DrApeman's picture
DrApeman
98.9
10
Linda Abraham's picture
Linda Abraham
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...”