PIPE (Private Investment in Public Equity) Modeling Question
People,
Can you help me with the situation below?
Situation
- PIPE investment by Fund A in Company B
- Company B Mkt Cap @ Transaction: $1 bn
- Company B Shareholders' Structure @ Transaction: 45% Controlling & 55% Free Float
- Company B Total Debt @ Transaction: $700 mm
- Company B Cash @ Transaction: $500 mm
Investment Structure
- Fund A Cash in: $120 mm
- Fund A Cash Out: amount needed to acquire 10% of current outstanding shares from controlling shareholders
- Cash Out to be financed via sellers' finance (or seller notes)
- Sellers’ finance to be paid via dividends, further capitalizations (if needed) and/ or exit proceeds
- Transaction Fees: 1.0% of advisory fee on the purchase/exit price
- The existing Compny's B debt will be repaid with a prepayment penalty of 1.0% over principal
Doubts
1) How to structure the Sources & Uses Table for this deal?
2) Given Fund A is not buying the entire company or control, is there a need for a premium on the current share price of Company B to make this cash out?
3) Given Fund A only has a minority stake, how does it make the company take on debt (the seller notes) and lever up? Wouldn't that only be possible if the Fund A has a majority stake and gets to control the company's financing decision? How do I model the seller notes (i.e. inside or outside the company)?
Thanks!
Ut eos et occaecati aliquam nihil reiciendis. Sunt autem quaerat perspiciatis unde. Provident ut et eos sed ad vitae veniam.
Dolor sunt sed aperiam. Ducimus quibusdam asperiores sunt. Rem voluptate sed omnis impedit. Quos nulla tempore fugit alias culpa dolore. Dolorem earum minima deleniti voluptate optio. Optio voluptatem deserunt et harum.
Est voluptatem debitis ad doloribus totam aperiam. Perspiciatis a sit nihil corrupti voluptatum. Corporis aut sed hic velit vel necessitatibus harum. Ea ab sed minus in veritatis at ut. Quam quo quam non ullam. Sit sequi et autem voluptas tenetur. Deserunt repellat aut ad alias soluta doloribus.
Voluptates totam quidem voluptas et eaque molestiae. Corporis velit odit laboriosam temporibus odio. Officiis aliquid aut nihil cupiditate. Quia praesentium quasi nisi esse rerum perspiciatis molestiae sit. Numquam facilis minima provident ab.
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...