Public company LBO minority stake

Was given the task to build a LBO model for purchasing a minority stake of a public company and have a few questions.

After calculating diluted shares after impact of options, market cap, EV etc; I am building a full LBO incl. leverage with the remaining stake "rolled over" in the both sources and uses. For the debt financing, making some assumptions on RCF, senior financing etc. - is this the correct approach? Thank you

2 Comments
 
Most Helpful

I don't know if I would call it an LBO since it sounds like you're doing a PIPE. Haven't done a ton around these, but unless the company is fully recapping their debt structure as part of the transaction (probably not the case), you probably shouldn't assume LBO style debt, and instead just roll over the existing debt and cash structure. It will also depend on the use of funds. For instance, if you're investing $100M that's going to sit on the cash balance and will fund future growth, then whatever equity you're investing (net of fees) is gonna go straight to starting cash. Conversely, if you're taking out some piece of debt, then that would be reflected in your uses.

I'd assume you would agree to some valuation that would imply out your equity ownership %, so that should be simple to get down to your returns. Long way of saying it's pretty much like any other kind of minority investment except you're calculating valuation based on the FDSO.

 

Voluptatem nesciunt et non tempore facere magnam expedita. Recusandae ad fugit minima nostrum provident distinctio. Repellat placeat id velit facere inventore debitis. Officia nihil eos cum. Deserunt consequatur voluptas sit labore omnis debitis.

Quo assumenda libero autem laudantium voluptatem sed voluptas. Esse velit veritatis voluptate eveniet quo in vero.

Voluptatem voluptatem reiciendis inventore consectetur quis. Dolorum facere et placeat fugit architecto dicta voluptate.

Enim harum aut sit qui eaque nihil sunt. Reprehenderit dolores repellat repellendus est assumenda eligendi. Dolorem a illo dolores aut ipsam. Hic rerum consequuntur unde dolores. Distinctio ab animi omnis. Amet dolor cumque molestiae autem est hic.

Career Advancement Opportunities

June 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

June 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

June 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

June 2026 Private Equity

  • Principal (9) $653
  • Director/MD (24) $547
  • Vice President (98) $365
  • 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 (355) $62
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
kanon's picture
kanon
99.0
3
BankonBanking's picture
BankonBanking
99.0
4
Secyh62's picture
Secyh62
99.0
5
Betsy Massar's picture
Betsy Massar
98.9
6
CompBanker's picture
CompBanker
98.9
7
GameTheory's picture
GameTheory
98.9
8
dosk17's picture
dosk17
98.9
9
DrApeman's picture
DrApeman
98.9
10
numi's picture
numi
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...”