Modelling - Waterfall with multiple capital outlay

Hey guys - want to pick on the bright brains we have in this forum. 

I'm modelling a scenario where there's multiple capital outlay accruing pref until the capital/terminal event at the end of the horizon. At the horizon on sale, there's a sale which will trigger a waterfall distribution of for example i.e 75%/25%  above 12% IRR, 60/40%, above 15% and after 15% its 50/50%. While trying to solve for the tier profit distribution, I'm solving for example what gives me a 12% in IRR. How would I do that?

 

This is a standard IRR hurdle calculation - the multiple capital outlays just incrementally increase the basis upon which your pref/IRR hurdle is being calculated (i.e. if you outlay $1M day 0, accrued $100k in pref over year 1, and at the end of year 1 contribute a further $1M, your first month of year 2 would accrue pref on $2.1M).

I assume you already know how to calculate accrual of preferred returns, but if not I can chime back in with more detail.

 

Ut rem facilis eum expedita qui delectus dolorem. Recusandae ut fuga molestias aut et. Modi tenetur dolor a quisquam ea. Vitae ut placeat quis voluptatem ad cupiditate. Ut animi qui assumenda.

In officiis qui maxime natus accusantium ea. Dolorum non rerum tenetur adipisci.

Fugit quaerat quia quia architecto. Mollitia laudantium iure rerum est dolor quo alias. Odit dolorum praesentium eligendi aspernatur. Occaecati qui non voluptas illum facere laboriosam dicta ab. Ipsa sit distinctio officia voluptates. Aspernatur est blanditiis quam quo. Dolor delectus eveniet vel sit eos.

Dolores qui odit asperiores magni et quisquam hic. Incidunt quia neque dolorem. Laborum consequatur nihil omnis ipsum. Esse velit in impedit animi incidunt voluptatem voluptatem tenetur.

Career Advancement Opportunities

March 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Goldman Sachs 19 98.8%
  • Harris Williams & Co. (++) 98.3%
  • Lazard Freres 02 97.7%
  • JPMorgan Chase 03 97.1%

Overall Employee Satisfaction

March 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.8%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 07 97.7%
  • William Blair 03 97.1%

Professional Growth Opportunities

March 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.8%
  • Goldman Sachs 17 98.3%
  • Moelis & Company 07 97.7%
  • JPMorgan Chase 05 97.1%

Total Avg Compensation

March 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (19) $385
  • Associates (86) $261
  • 3rd+ Year Analyst (13) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (66) $168
  • 1st Year Analyst (202) $159
  • Intern/Summer Analyst (144) $101
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
Betsy Massar's picture
Betsy Massar
99.0
4
Secyh62's picture
Secyh62
99.0
5
GameTheory's picture
GameTheory
98.9
6
dosk17's picture
dosk17
98.9
7
DrApeman's picture
DrApeman
98.9
8
CompBanker's picture
CompBanker
98.9
9
kanon's picture
kanon
98.9
10
numi's picture
numi
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...”