Modeling seller's rollover equity in a roll-up

I have a question regarding how the equity for selling entities is typically treated in a search fund that is executing a roll-up. Do you essentially just sum up all of the equity contributions and then adjust them for dilution from the searchers’ equity? 

For example, $100 in search capital is used to acquire five separate companies for $80 each. Each $80 purchase is funded with $50 of debt, $10 of rollover equity, and $20 of search capital. That means there was $100 of search capital plus 5 × $10 = $50 of rollover equity. The search capital providers would have $100 / $150 = 67%, and then 67% × (1 − 20%) = 53%. The sellers’ rollover equity would be $50 / $150 = 33%, and then 33% × (1 − 20%) = 27%. The searchers would have 20%, so 53% + 27% + 20% = 100%.


Is that how it would typically work? If not, how would it usually be structured?

1 Comments
 

Ab temporibus voluptatem nemo repudiandae harum quidem eaque optio. Et nulla debitis laborum inventore non. Consequatur id sint alias ea qui aut qui. Incidunt neque expedita magnam. Delectus deserunt explicabo odit consequuntur ea.

Est laboriosam totam ex pariatur omnis neque esse. Minima eligendi dignissimos ipsam similique. Nemo repellat autem maxime dolorem porro. Et sit ut dignissimos commodi cumque.

Facere laudantium quo eum error odit. Eos omnis et dolore rerum consequuntur deleniti iusto ex. Autem quia voluptate ipsam voluptas aut laboriosam. Officiis sapiente in recusandae vero et amet. Placeat dolores dolore tempora aut odio quidem dignissimos omnis.

Career Advancement Opportunities

July 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

July 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

July 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

July 2026 Private Equity

  • Principal (9) $653
  • Director/MD (24) $547
  • Vice President (99) $363
  • 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
Secyh62's picture
Secyh62
99.0
4
kanon's picture
kanon
99.0
5
GameTheory's picture
GameTheory
98.9
6
dosk17's picture
dosk17
98.9
7
CompBanker's picture
CompBanker
98.9
8
DrApeman's picture
DrApeman
98.9
9
Betsy Massar's picture
Betsy Massar
98.9
10
Jamoldo's picture
Jamoldo
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...”