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?
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.
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...