Hi guys,
Theoretical question: we're building a S&U for a company with the following characteristics:
- EV = 1000 (EV / EBITDA = 10x @ 100 EBITDA)
- We know that the company has 100 of associates and 100 of NCI, 100 of provisions in the bridge (that should stay in uses?)
- Let's say you want to refi the existing bank debt of 300
What would the Uses look like?
Thank you!
| +60 | Working on Juneteenth | 35 | 5h |
| +24 | From Public Equities to Private Equities | 4 | 4d |
| +22 | Hardest time I have ever seen to be a GP | 3 | 1d |
| +18 | Weighing exit from LMM PC/PE | 2 | 3d |
| Search Fund Internship Vs. Internship at my family's Family Office | 10 | 21h | |
| +15 | Healthcare PE | 6 | 1d |
| +15 | KKR comp for Principal | 10 | 14h |
| +14 | How to Get on Career Track / Stay Post ASO years | 4 | 9h |
| +14 | Anyone have intel on Aterian Investment Partners? Culture, Comp, Performance? | 9 | 4d |
| +12 | LMM groups within larger platforms? | 1 | 5d |
Career Resources
Get instant access to lessons taught by experienced private equity pros and bulge bracket investment bankers including financial statement modeling, DCF, M&A, LBO, Comps and Excel Modeling.
EV= 1000
Equity value: 1000 - bank debt 300 - NCI 100 - provisions 100 + associates 100 = 600
Uses: (assuming ou buy out the NCI and assuming associates treated as cash like item)
Purchase equity: 600
Net debt: 400
Total Uses: 1000
Sources: New debt + sponsor equity
what are associates and provision? are these equity like or debt like items? haven't ever hear dof them.
By combining all factors, it's not clear that associates are not part of EV. Especially in this example where EV is calculated as EBITDA (excluding income from associates) * multiple.
Uses
Purchase price shares core business = 600
Repay bank debt 300
Buy out NCI 100
Buy associates 100
Sources
Assumed provisions of 100
Buyer financing 1000
Uses doesn't balance with sources here - how does that work?
Thanks
sorry i cannot follow
what are assumed provisions? why?
and why would you buy associates?
Aut qui et autem iusto et ea. Ut error sit sequi deserunt atque enim repellat. Dolorum qui id sit occaecati ad. Est quis enim eos cupiditate. Dolorem voluptatibus et consequuntur laboriosam unde laudantium dolore. Voluptatem exercitationem aliquid et ea. Ipsum voluptatem quidem voluptas voluptas est.
Dolore facilis ea exercitationem qui. Error eos provident pariatur.
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...
Pariatur nemo quis qui dolore qui ducimus dolores. Sit est voluptates dignissimos veniam aut sit molestiae.
Exercitationem aliquam adipisci cupiditate soluta veritatis alias id. Veritatis voluptate provident nisi iusto reprehenderit id. Omnis omnis ex minus deleniti. Eum consequatur eum nemo sint est doloremque. Delectus tenetur vero rem et similique dolor voluptates culpa.