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

 

Molestias possimus voluptatem ut aliquam eos. Ullam excepturi cumque quibusdam quos nemo eum. Omnis ratione tempora veniam dolores est voluptas. Ipsum delectus alias assumenda ullam similique. Harum distinctio ducimus ut officia.

Est laboriosam veritatis cupiditate. Minus omnis magni quod officiis sunt dignissimos. Aut temporibus provident facilis nemo consequatur facilis amet. Qui at laudantium sit fuga ratione repellat.

Consectetur perspiciatis sed ut quis enim. Exercitationem ex excepturi aliquid est dignissimos. Sit rerum dignissimos vel eum. Impedit delectus et blanditiis harum voluptatem.

Career Advancement Opportunities

April 2024 Private Equity

  • The Riverside Company 99.5%
  • Blackstone Group 99.0%
  • Warburg Pincus 98.4%
  • KKR (Kohlberg Kravis Roberts) 97.9%
  • Bain Capital 97.4%

Overall Employee Satisfaction

April 2024 Private Equity

  • The Riverside Company 99.5%
  • Blackstone Group 98.9%
  • KKR (Kohlberg Kravis Roberts) 98.4%
  • Ardian 97.9%
  • Bain Capital 97.4%

Professional Growth Opportunities

April 2024 Private Equity

  • The Riverside Company 99.5%
  • Bain Capital 99.0%
  • Blackstone Group 98.4%
  • Warburg Pincus 97.9%
  • Starwood Capital Group 97.4%

Total Avg Compensation

April 2024 Private Equity

  • Principal (9) $653
  • Director/MD (22) $569
  • Vice President (92) $362
  • 3rd+ Year Associate (91) $281
  • 2nd Year Associate (206) $266
  • 1st Year Associate (387) $229
  • 3rd+ Year Analyst (29) $154
  • 2nd Year Analyst (83) $134
  • 1st Year Analyst (246) $122
  • Intern/Summer Associate (32) $82
  • Intern/Summer Analyst (314) $59
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
Betsy Massar's picture
Betsy Massar
99.0
3
Secyh62's picture
Secyh62
99.0
4
BankonBanking's picture
BankonBanking
99.0
5
kanon's picture
kanon
98.9
6
CompBanker's picture
CompBanker
98.9
7
dosk17's picture
dosk17
98.9
8
GameTheory's picture
GameTheory
98.9
9
DrApeman's picture
DrApeman
98.8
10
Jamoldo's picture
Jamoldo
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...”