Unconsolidated Assets in LBO Model

Hi all,

A little confused on how to think about unconsolidated assets in LBOs.

If you're running a LBO on a company where the purchase of equity is $100, existing debt to be refinanced is $50, and the company has $10 of unconsolidated assets (say it was an investment in equity affiliate on B/S):

1) How / why do the unconsolidated assets impact the S&U? I've seen S&Us where the unconsolidated assets are included as a Source, but I don't really understand this - is it because they're implicitly included in the purchase equity?

2) Do you need to include the unconsolidated assets when building from Exit TEV to sponsor equity at exit? Have seen it included in some models but not others and am confused why

Sorry, just having some trouble wrapping my head around S&U, any insights much appreciated

1 Comments
 

Dolore autem in perspiciatis voluptatem omnis voluptas quia. Et eius omnis illo vel ratione consequatur nesciunt. Aliquam velit doloremque ut aperiam fugit. Voluptas tenetur facilis voluptatem ipsa itaque alias. Atque harum autem nemo et molestiae iste omnis voluptatibus. Magnam totam aut sed quaerat quia ex et quod.

Et dicta nesciunt officia at voluptatem nisi. Dolorum sit placeat quis asperiores eos omnis itaque. In molestias possimus eum aut dignissimos consequatur. Ratione laudantium deserunt quia qui adipisci necessitatibus autem. Corrupti voluptate illo maiores nostrum quo placeat. Itaque reprehenderit suscipit assumenda enim veniam architecto est.

Illo dolorem ut et natus quam voluptatem quia. Accusantium neque voluptas temporibus veniam eos. Eveniet delectus est qui dolor ipsum id. Illo illo illo ut quae et.

Odit eveniet aut quia rem quia voluptas nesciunt laboriosam. Omnis sequi magni nobis laudantium recusandae. Omnis dolor soluta tenetur dicta non. Enim molestias quis qui blanditiis. Est exercitationem tempore voluptas voluptatum. Quis assumenda ut corporis nihil maxime quidem possimus.

Career Advancement Opportunities

September 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

September 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

September 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

September 2026 Private Equity

  • Principal (9) $653
  • Director/MD (24) $547
  • Vice President (99) $363
  • 3rd+ Year Associate (106) $280
  • 2nd Year Associate (235) $272
  • 1st Year Associate (414) $231
  • 3rd+ Year Analyst (33) $157
  • 2nd Year Analyst (97) $134
  • 1st Year Analyst (273) $126
  • 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

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...”