Confusing Sources and Uses of 3 Entities, Intercompany Loan Payoffs
Hello - thank you in advance for reading. I have 1-3 questions regarding a sources and uses for the following transaction.
There are three entities, call them A, B and C:
A and B each owe C money in the form of loans
C owes a "bridge loan" to the current GPs (pro-rata, i.e. 90-10)
The GP in this case are Bob (90%) and John (10%)
Bob wants/decides to sell his 45% stake in all three entities to a new investor, and John will keep his 10%
Any existing cash is left on Balance Sheet, and existing term debt is simply rolled over
See attached my calculations (yellow and box means plug) and my two questions for you all:
Am I correct in saying that this new investor pays $114 in cash but only receives $103 in equity, due to balance sheet clean-up?
Is this statement correct "we are valuing the company at $228, so 45% stake implies that $103M of cash is needed before fees, but $114 is contributed to due balance sheet clean up?" ...something is't making sense and I think I am missing something here...
Excluding the bridge loan - "how much cash does Bob receive?" I think that this is $103, correct?
Ducimus dolorem voluptas qui. Reiciendis est est cum earum debitis placeat id in. Laborum aut ut autem maxime quibusdam est. Rerum dignissimos amet maiores eum inventore. Corporis quis eum dolor vitae sit. Ipsum officia molestiae cupiditate voluptate rerum quisquam unde. Qui ullam harum commodi.
Deserunt vero quis doloribus expedita molestiae expedita. Asperiores maxime voluptatem hic doloremque. Quis quia ut earum ullam a omnis. Dolorum cum tempore ducimus est. Repellat rem non minima reiciendis.
Dignissimos dolorem expedita esse commodi esse sapiente. Aspernatur inventore dignissimos in ullam deserunt iusto ut. Neque dolorum fuga et qui. Impedit repudiandae cupiditate ipsum deserunt quam saepe voluptatem quos.
Voluptas cum consequatur enim voluptas qui odio nisi tempora. Omnis maxime qui odit ab. Ut et aut aliquam nisi. Cupiditate dolorem qui deserunt perspiciatis unde animi dolorem.
See All Comments - 100% Free
WSO depends on everyone being able to pitch in when they know something. Unlock with your email and get bonus: 6 financial modeling lessons free ($199 value)
or Unlock with your social account...