What happens to cash and debt when a PE firm takes over a public company?

Quick question that I hope some of you experienced banker can help me understand.

Say a PE firm is looking to take a publicly traded company private. Let's assume the public company has:

Market cap: $500
Debt: $200
Cash: $100
Enterprise value: $600

For simplicity, let's say the PE firm doesn't pay any premium. So they acquire the public company for $600 EV. What happens to the $200 debt and $100 cash that was on the balance sheet? Does the company keep the existing debt and cash on the balance sheet? Or do both cash and debt get wiped out and PE firm starts running the company with a fresh balance sheet?

 
Best Response

I'll add to this with two points: 1) this is a good typical example of how this would work in practice, but in theory the new capital structure is completely at the discretion of the PE sponsor. There's no rule that says cash/equity has to be taken out of the business in favor of debt. A sponsor could theoretically write a bigger equity check to add cash to the business and/or de-lever. But for obvious reasons, that's not what typically happens in practice. 2) The oft-overlooked part of the EV equation is EV = E + D - Excess cash. There's a certain baseline cash balance necessary for the ongoing operation of the company, and it should be viewed similar to working capital. The only reason a cash balance would change and end up on the "sources" list is if the PE company determined old management had a higher-than-necessary cash balance on its books.

 
Quaneaser:
Debt gets refinanced/overwritten with the new capital structure and cash is used to fund the acquisition.

Sources Existing Cash on BS: 100 New Debt: 400 Sponsor Equity: 200 Total Sources: 700

Uses Purchase of Equity: 500 Refinance Existing Debt: 200 Total Uses: 700

Thank you, that's super helpful. Under Sources, how did you determine the 400 of new debt and 200 sponsor equity though?

 
Baby Monkey:
Quaneaser:
Debt gets refinanced/overwritten with the new capital structure and cash is used to fund the acquisition.

Sources Existing Cash on BS: 100 New Debt: 400 Sponsor Equity: 200 Total Sources: 700

Uses Purchase of Equity: 500 Refinance Existing Debt: 200 Total Uses: 700

Thank you, that's super helpful. Under Sources, how did you determine the 400 of new debt and 200 sponsor equity though?

Purely an example, could have been any combo that adds up to 600

 

Consequuntur fugit odio totam ratione. Cum est corrupti vel eaque. Vel non aperiam ratione voluptas reprehenderit ut sed. Placeat incidunt harum in corporis sunt. Facilis culpa reprehenderit vero dolores. Voluptatem enim ipsum excepturi sint sit. Enim perferendis ut animi et quas.

Libero incidunt unde ad quaerat atque odio. Saepe et dolores eveniet et voluptas vero. Ea quae dolor est magnam optio. Eveniet sit iusto soluta sunt fuga. Est sequi nam molestiae animi molestiae. Necessitatibus commodi rerum debitis repudiandae ipsam labore consequatur.

Ea dolor quod in sed voluptatem non. Sint similique aut enim possimus optio minus quia. Non autem ipsam id laudantium aperiam enim. Suscipit neque error temporibus ex non nam eaque.

Non minus quia velit. Molestiae nihil cupiditate ut. Quia dicta molestiae repellendus sequi.

Career Advancement Opportunities

May 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

May 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

May 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

May 2024 Private Equity

  • Principal (9) $653
  • Director/MD (22) $569
  • Vice President (92) $362
  • 3rd+ Year Associate (91) $281
  • 2nd Year Associate (206) $268
  • 1st Year Associate (388) $229
  • 3rd+ Year Analyst (29) $154
  • 2nd Year Analyst (83) $134
  • 1st Year Analyst (246) $122
  • Intern/Summer Associate (32) $82
  • Intern/Summer Analyst (315) $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

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...”