WSO Full lbo model exercise 1

Hi,

In the full LBO model, the goodwill amount as part of the balance sheet adjustment part is calculated as a plug. Calculating goodwill using the PPA method gives a different value (805m USD) compared to the plug method (i.e. just taking the total adjustments of liabilities and equity less adjustments excl. goodwill on the asset side). There are no mentionings of any write-downs. Does anyone know why this is?

8 Comments
 

I think 805 is the right answer. In the prompt, the advisory fee is 25 however in PF adjustment, the author deducted transaction fee at the amount of 25*(1-tax rate%) from retained earnings, which caused $10 difference. In my opinion, should always calculate goodwill using PPA method and do sanity check.

 
Most Helpful

The accountant's answer is after tax - the reason modelling courses tell you to reduce retained earnings by the transaction fee is because they want you to assume its tax deductible and therefore running through your P&L. Anything you run through your P&L gets tax impacted.

The model test answer is don't tax impact it - push the gross amount through retained earnings on your opening balance sheet, and then if you want to be accurate in your tax modeling, push the deduction through wherever you are calculating your taxes.

 

Et est animi voluptas nam. Commodi consequuntur enim expedita.

Career Advancement Opportunities

June 2026 Private Equity

  • The Riverside Company 99.6%
  • KKR (Kohlberg Kravis Roberts) 99.2%
  • Blackstone Group 98.9%
  • Warburg Pincus 98.5%
  • Bain Capital 98.1%

Overall Employee Satisfaction

June 2026 Private Equity

  • KKR (Kohlberg Kravis Roberts) 99.6%
  • The Riverside Company 99.2%
  • Ardian 98.9%
  • Blackstone Group 98.5%
  • Starwood Capital Group 98.1%

Professional Growth Opportunities

June 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

June 2026 Private Equity

  • Principal (9) $653
  • Director/MD (24) $547
  • Vice President (97) $363
  • 3rd+ Year Associate (104) $281
  • 2nd Year Associate (234) $272
  • 1st Year Associate (411) $229
  • 3rd+ Year Analyst (33) $157
  • 2nd Year Analyst (95) $134
  • 1st Year Analyst (271) $124
  • Intern/Summer Associate (37) $80
  • Intern/Summer Analyst (351) $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
kanon's picture
kanon
99.0
3
BankonBanking's picture
BankonBanking
99.0
4
Secyh62's picture
Secyh62
99.0
5
DrApeman's picture
DrApeman
98.9
6
Betsy Massar's picture
Betsy Massar
98.9
7
GameTheory's picture
GameTheory
98.9
8
dosk17's picture
dosk17
98.9
9
CompBanker's picture
CompBanker
98.9
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...”