Crescent Capital Model / Case Study

Hi All,

I have second rounds with Crescent Capital on Monday. It's going to be a 3 hour model / memo test. Has anyone gone through this? What can I expect. I hear I would have to model warrants. I'm not quite sure how to approach that. Any help with be much appreciated.

Thanks!

5 Comments
 
Best Response

Hey there,

I have never been on this interview, but usually these kinds of tests require you do build a 3 statement standalone model. For warrants, model them just like regular call options, the only difference is that warrants have a longer maturity (10 years). The only place where warrants come into play is for share count to get to a diluted EPS or price per share figure. Use the treasury stock method for this, where you find how much shares are being purchased for (if this is an LBO case study), and assume the following:

Exercise warrants (assuming market price is above the warrant strike price) proceeds (Proceeds = Strike Price x Number of Warrants Exerciced) Less: Shares Repurchased in the Market (Shares Repurchased = Proceeds / Current Share Price (higher than the strike price of the warrants).

This only matters for finding the shares outstanding, you can assume 1% shares outstanding increase otherwise for per-year shares outstanding numbers.

In your 3 statement model, to get anything to balance, make sure of the following: 1. In any year, retained earings equals 2014 RE = 2013 RE + 2014 Net Income - 2014 Dividends 2. Stock compensation every year is added back to the net income in the cash flows statement and ADDED IN ENTIRETY TO ADDITIONAL PAID IN CAPITAL 3. 2014 PP&E = 2013 PP&E + 2014 CapEx - 2014 Depreciation

That should do it, hope you succeed.

 

Thanks for the help. I spoke to a few other people, including a current associate. He told me that while the model is important, the memo and the qualitative analysis is much more important. However, now I feel pretty prepared. I also figured out how to model the returns on a mezz investment as well. The mezz investor is often given an equity kicker, like 5% of the ending total equity value at exit. A quick check to see if you're correct with your mezz returns is that it should equal the interest rate on your mezz debt

 

Dolorem occaecati officia labore quos nam. Sequi quo consequatur ut in. Expedita enim aperiam amet esse aliquid. Similique accusantium iste et ab dolor. Maxime optio tempora voluptates.

Eos molestiae quasi commodi fugit similique reiciendis quia. Reprehenderit corporis pariatur fugit nobis sunt consectetur saepe aut. Aut nihil aut praesentium est natus qui sed ipsum.

Career Advancement Opportunities

June 2026 Private Equity

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

Overall Employee Satisfaction

June 2026 Private Equity

  • Blackstone Group 99.6%
  • KKR (Kohlberg Kravis Roberts) 99.2%
  • The Riverside Company 98.9%
  • Ardian 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 (98) $365
  • 3rd+ Year Associate (104) $281
  • 2nd Year Associate (235) $272
  • 1st Year Associate (411) $229
  • 3rd+ Year Analyst (33) $157
  • 2nd Year Analyst (97) $134
  • 1st Year Analyst (272) $124
  • Intern/Summer Associate (38) $81
  • Intern/Summer Analyst (355) $62
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
Secyh62's picture
Secyh62
99.0
3
kanon's picture
kanon
99.0
4
BankonBanking's picture
BankonBanking
99.0
5
GameTheory's picture
GameTheory
98.9
6
dosk17's picture
dosk17
98.9
7
DrApeman's picture
DrApeman
98.9
8
Betsy Massar's picture
Betsy Massar
98.9
9
CompBanker's picture
CompBanker
98.9
10
Mimbs's picture
Mimbs
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...”