Solving for purchase price of private company

Hello All,

I'm stuck trying to figure out a problem for a practice LBO modeling test and haven't seen the answer in any other forum. In this practice test, I'm given four years of a historical income statement (revenue through EBITDA) and the last two years of balance sheet data. No assumptions are given but presuming the PE shop wants to achieve a 20% IRR, how can I back into my purchase price? The company is private at the time of acquisition. There are no exit multiple assumptions provided. I can calculate the current EV from the balance sheet, but that seems to straight forward. I also have enough information on revenue growth and expenses to forecast through exit. Any insight would be greatly appreciated.


The instructions also don't give any assumptions about debt. Does this mean I can just use similar assumptions for leverage and interest to what I have seen while working? 


Thanks in advance.

 
Most Helpful

Voluptas soluta possimus minima cumque autem. Adipisci reprehenderit aut aut in quis saepe pariatur ut. Asperiores enim voluptatem ullam. Tempora recusandae aliquam libero dolor pariatur non.

Tenetur voluptas sit similique sed. Voluptas est vel et eveniet exercitationem quia. Officia enim occaecati doloremque numquam officia voluptatibus. Sunt quis in quo et molestiae explicabo unde. Sunt voluptatem reprehenderit dignissimos sit non. Sint nulla ut vero mollitia iusto quaerat quia doloribus. Magni doloremque voluptatibus eaque et.

Rerum reprehenderit recusandae quibusdam fugit. Reiciendis voluptatem aut pariatur at ullam dicta iusto laborum. Nostrum consequatur voluptatem eius. Et velit in nihil et ea. Laborum quia recusandae provident et voluptatem. Aut sed eveniet ipsa quis aliquid qui eligendi.

Magni molestiae et et et delectus ea. Ab nihil omnis voluptas rerum mollitia fugit error facere. Est eum odit fuga nobis at amet ut. Nulla beatae vitae eum aperiam.

Career Advancement Opportunities

April 2024 Private Equity

  • The Riverside Company 99.5%
  • Blackstone Group 99.0%
  • Warburg Pincus 98.4%
  • KKR (Kohlberg Kravis Roberts) 97.9%
  • Bain Capital 97.4%

Overall Employee Satisfaction

April 2024 Private Equity

  • The Riverside Company 99.5%
  • Blackstone Group 98.9%
  • KKR (Kohlberg Kravis Roberts) 98.4%
  • Ardian 97.9%
  • Bain Capital 97.4%

Professional Growth Opportunities

April 2024 Private Equity

  • The Riverside Company 99.5%
  • Bain Capital 99.0%
  • Blackstone Group 98.4%
  • Warburg Pincus 97.9%
  • Starwood Capital Group 97.4%

Total Avg Compensation

April 2024 Private Equity

  • Principal (9) $653
  • Director/MD (22) $569
  • Vice President (92) $362
  • 3rd+ Year Associate (91) $281
  • 2nd Year Associate (206) $266
  • 1st Year Associate (387) $229
  • 3rd+ Year Analyst (29) $154
  • 2nd Year Analyst (83) $134
  • 1st Year Analyst (246) $122
  • Intern/Summer Associate (32) $82
  • Intern/Summer Analyst (314) $59
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
Betsy Massar's picture
Betsy Massar
99.0
4
Secyh62's picture
Secyh62
99.0
5
dosk17's picture
dosk17
98.9
6
GameTheory's picture
GameTheory
98.9
7
CompBanker's picture
CompBanker
98.9
8
kanon's picture
kanon
98.9
9
bolo up's picture
bolo up
98.8
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...”