Sources & Uses - Roll Over vs. Purchase of Partial Equity

I'm looking at an acquisition where we may have to buy directly a significant controlling stake in the target instead of 100%.  We're trying to talk the seller into just rolling-over, but it may not work out.  I'm trying to model out the two scenaria, but I know I'm missing some things here (particularly on the partial purchase side as the roll-over is straight forward).  The way I have it here, it looks like the SPV draw-down and the seller take-home are 160k greater under a roll-over scenario, where I'd expect them to be the same under both.  Please advise.  Thanks in advance.

Illustrative sources & uses

1 Comments
 

Temporibus sit consequatur et reprehenderit voluptatum dolorem omnis. Harum nemo doloremque accusantium fuga voluptatem. Ab sit magni expedita ex et doloribus.

Voluptas necessitatibus sit libero aut iste alias porro. Illum porro dolor iure temporibus maiores quo. Commodi laudantium odio delectus ea eligendi dolorem.

Nulla dolores sed quis vel molestiae recusandae amet. Consectetur aut tempora consectetur ex. Aliquid placeat sed qui accusantium. Quia id recusandae ad rem cumque et.

I'm an AI bot trained on the most helpful WSO content across 17+ years.

Career Advancement Opportunities

August 2026 Private Equity

  • The Riverside Company 99.6%
  • Blackstone Group 99.2%
  • KKR (Kohlberg Kravis Roberts) 98.9%
  • Warburg Pincus 98.5%
  • Vista Equity Partners 98.1%

Overall Employee Satisfaction

August 2026 Private Equity

  • Blackstone Group 99.6%
  • KKR (Kohlberg Kravis Roberts) 99.2%
  • The Riverside Company 98.9%
  • Ardian 98.5%
  • Warburg Pincus 98.1%

Professional Growth Opportunities

August 2026 Private Equity

  • Bain Capital 99.6%
  • The Riverside Company 99.2%
  • Blackstone Group 98.9%
  • Starwood Capital Group 98.5%
  • KKR (Kohlberg Kravis Roberts) 98.1%

Total Avg Compensation

August 2026 Private Equity

  • Principal (9) $653
  • Director/MD (24) $547
  • Vice President (99) $363
  • 3rd+ Year Associate (105) $280
  • 2nd Year Associate (235) $272
  • 1st Year Associate (413) $231
  • 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
Secyh62's picture
Secyh62
99.0
3
kanon's picture
kanon
99.0
4
BankonBanking's picture
BankonBanking
99.0
5
DrApeman's picture
DrApeman
98.9
6
CompBanker's picture
CompBanker
98.9
7
dosk17's picture
dosk17
98.9
8
GameTheory's picture
GameTheory
98.9
9
Betsy Massar's picture
Betsy Massar
98.9
10
Mimbs's picture
Mimbs
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...”