Technical Question: Cash-on-Cash Return LBO model 1st year

Hi,

sorry to start with a dumb question - I am a consultant trying to break into PE and currently working on my LBO modelling.

So got a running model, balance sheet balances, so far so good. Now something that I find slightly counter intuitive. When calculating my cash-on-cash returns after year 1, I encounter the issue that they are very often below 1 (like 0.6x) even for higher EBITDA multiples compared to the initial valuation I used. I am making a mistake here or is that normal for year 1 cash-on-cash returns?

Thanks a lot for the help!

4 Comments
 

Hi,

thought so, actually my EBITDA increase by about 30m relative to the year 0 (from 140 up to 170) where I bought it. So now I calculate my EV based on an arbitrary EBITDA multiple (say for instance 10) - from this I substract the Net debt to get to my equity value. Of this I take the share of equity that belongs the PE and divide it through the initial cash equity paid in the deal. Now as net debt is relatively large in year 0 the enterprise value actually is quite low and subsequently cash-on-cash is lower...

 
Best Response

Totam voluptatem ducimus repellat sit possimus. Qui maiores et voluptatibus incidunt voluptatibus alias nesciunt.

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 (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
BankonBanking's picture
BankonBanking
99.0
3
kanon's picture
kanon
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
DrApeman's picture
DrApeman
98.9
9
Betsy Massar's picture
Betsy Massar
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...”