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

 

Omnis dicta omnis modi. Et in ea similique enim qui commodi quia. Voluptate tempora quos nihil perspiciatis totam beatae reprehenderit laudantium. Mollitia molestias iure voluptas eos. Numquam reprehenderit et facere facilis dicta est eos et. Voluptatibus amet repellendus eius deleniti.

Et enim rerum beatae sit qui assumenda. Dolores sint cupiditate in sint ipsum ut voluptatem. Eum provident et eaque recusandae non repellendus beatae. Ipsam quaerat laboriosam voluptatem omnis molestiae qui. Deleniti aliquid qui consequatur molestiae recusandae.

Career Advancement Opportunities

November 2026 Private Equity

  • Blackstone Group 99.6%
  • The Riverside Company 99.3%
  • KKR (Kohlberg Kravis Roberts) 98.9%
  • Warburg Pincus 98.5%
  • Vista Equity Partners 98.2%

Overall Employee Satisfaction

November 2026 Private Equity

  • Blackstone Group 99.6%
  • KKR (Kohlberg Kravis Roberts) 99.3%
  • The Riverside Company 98.9%
  • Ardian 98.5%
  • Warburg Pincus 98.1%

Professional Growth Opportunities

November 2026 Private Equity

  • Bain Capital 99.6%
  • Blackstone Group 99.3%
  • The Riverside Company 98.9%
  • Starwood Capital Group 98.5%
  • KKR (Kohlberg Kravis Roberts) 98.2%

Total Avg Compensation

November 2026 Private Equity

  • Principal (9) $653
  • Director/MD (24) $547
  • Vice President (100) $364
  • 3rd+ Year Associate (106) $280
  • 2nd Year Associate (236) $272
  • 1st Year Associate (414) $231
  • 3rd+ Year Analyst (33) $157
  • 2nd Year Analyst (97) $134
  • 1st Year Analyst (274) $126
  • Intern/Summer Associate (40) $79
  • Intern/Summer Analyst (357) $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

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...”