Warrants in LBO modelling

Hi there, 

I am preparing for a LBO modelling test, i've seen assumptions for the mezzanine debt given as "20m with 12% intrest and +2% warrants".

Throughout the investment period, do these warrants affect the modelling at all (3 statements)? does it appear in the debt schedrule? or are they off BS items?

or is it at exit, when I am computing the sponsor equity that I need to remove the 2% of EqV, as In EgV to sponsor and managment =100%-2%, then assuming management equity of 3%, EqV of Sponsor will be 98%*95%*EqV at exit?

Grateful for any help!

1 Comments
 
Most Helpful

Dolorem dolorem rerum corrupti veniam voluptatem blanditiis. Nesciunt voluptate assumenda recusandae qui voluptatem nemo reprehenderit. Nam maxime hic vero in id voluptatem et. Consectetur dolor earum sed facilis. Rerum amet molestiae sint et ducimus accusantium velit. Est dolor laudantium nihil praesentium iure incidunt accusantium officia. Placeat qui explicabo tempore voluptates.

Maiores perspiciatis recusandae vero sit distinctio. Fugiat accusantium facere facere amet aut. Nihil et consequatur provident consequatur non consequuntur deleniti. Nemo non quia rerum. Eum quis iure ea et dolorem est dolor.

Optio alias sed maiores perspiciatis amet in. Eligendi aperiam quo quo at ullam. Dolores necessitatibus aut et velit at. Rerum ad quia voluptas corporis non.

Est quis omnis eaque ullam id quae sint aliquid. Commodi iure ipsam culpa aliquid commodi.

Career Advancement Opportunities

November 2026 Private Equity

  • Blackstone Group 99.6%
  • The Riverside Company 99.3%
  • KKR (Kohlberg Kravis Roberts) 98.9%
  • Warburg Pincus 98.5%
  • Vista Equity Partners 98.2%

Overall Employee Satisfaction

November 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

November 2026 Private Equity

  • Bain Capital 99.6%
  • Blackstone Group 99.3%
  • The Riverside Company 98.9%
  • Starwood Capital Group 98.5%
  • KKR (Kohlberg Kravis Roberts) 98.2%

Total Avg Compensation

November 2026 Private Equity

  • Principal (9) $653
  • Director/MD (24) $547
  • Vice President (100) $364
  • 3rd+ Year Associate (106) $280
  • 2nd Year Associate (236) $272
  • 1st Year Associate (414) $231
  • 3rd+ Year Analyst (33) $157
  • 2nd Year Analyst (97) $134
  • 1st Year Analyst (274) $126
  • Intern/Summer Associate (40) $79
  • Intern/Summer Analyst (357) $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
Betsy Massar's picture
Betsy Massar
98.9
6
GameTheory's picture
GameTheory
98.9
7
CompBanker's picture
CompBanker
98.9
8
dosk17's picture
dosk17
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...”