Sources & Uses Table in Growth Capital Deal

Hello everyone,

I'm just wandering do you need work out a Sources & Uses table in a Growth Capital model. Let's say the company raise a new round of money and have no old share sale. So how do you do the Sources & Uses?

My preliminary thought is that maybe we can add an item called "New Money" in the Uses part and the number must be positive. Then calculate all the sources including the new Cap Table. Am I right or there are better ways to do this?

Thanks

4 Comments
 
Best Response

This is why people get $0 bonus at GS.

What happens when a company raises new equity capital? They issue shares. This is the same thing as an IPO/venture capital/growth equity/LBO any deal where new equity is issued.. New Shares issued...what is so tough about this?

Sources: Primary Shares Issued Uses: Cash to B/S

Done. Nothing else changes. This also assumes that you understand that sources have to equal uses.

 

Yup - I've seen questions like this asked a lot, but assumed that from a growth capital raise standpoint, what you're really looking at is amount of new equity put in (could be secondary, but for the sake of this discussion, I'm assuming primary investments most generally) which nets you % owned in the company (of which you've got to consider new shares issued, not just outstanding), followed by a standard 5 year operating model P&L/BS/CFS and exit at same % ownership. I guess there could be tricks thrown at you like if you accumulated dividends or if you were lower in the preference stack at exit than some other folks, but generally a pretty easy exercise?

Then again - I'm the one here with no offer and minimal interviews so far, so, I'll go fuck off back to my "Project Depression MPv31" that had some commas where there shouldn't have been.

 

Consequuntur saepe quaerat iste est molestiae vel. Et dolore debitis omnis provident repudiandae et. Facilis temporibus ducimus tempore voluptatibus quam.

Delectus dolores rerum ea porro enim occaecati dolorum delectus. Blanditiis vitae voluptatem accusamus maxime placeat veritatis deleniti. Molestiae ut dolorem molestias ut reprehenderit.

Voluptas ipsum et recusandae voluptas cum. Molestias et itaque ut ipsum. Voluptatem aut nulla accusamus ut perferendis. Ea quia impedit est similique.

Career Advancement Opportunities

July 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

July 2026 Private Equity

  • Blackstone Group 99.6%
  • KKR (Kohlberg Kravis Roberts) 99.3%
  • The Riverside Company 98.9%
  • Ardian 98.5%
  • Warburg Pincus 98.1%

Professional Growth Opportunities

July 2026 Private Equity

  • Bain Capital 99.6%
  • The Riverside Company 99.3%
  • Blackstone Group 98.9%
  • Starwood Capital Group 98.5%
  • KKR (Kohlberg Kravis Roberts) 98.1%

Total Avg Compensation

July 2026 Private Equity

  • Principal (9) $653
  • Director/MD (24) $547
  • Vice President (99) $363
  • 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) $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
dosk17's picture
dosk17
98.9
6
GameTheory's picture
GameTheory
98.9
7
CompBanker's picture
CompBanker
98.9
8
Betsy Massar's picture
Betsy Massar
98.9
9
DrApeman's picture
DrApeman
98.9
10
Linda Abraham's picture
Linda Abraham
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...”