How do I figure out the IRR on this deal?

I'm preparing for PE interviews and re-learning my deal specifics. Only issue which I'm just now realizing is that I worked on a PE deal for quite some time and have no idea what the IRR was. Which is troubling. The main issue is that it was a bolt on transaction.

example.

Carlyle buys Playboy. Along the next 3 years, Playboy acquires Hustler and Penthouse to form Playman. Playman then tries to acquire Vivid Entertainment. So I was involved in Playman acq. Vivid. Since NewCo will involve all the previous roll-ups, and there is no exit which quantifies the return on the Vivid acquisition, how do you determine an IRR on this? Obviously there is significant value creation from synergies, to exit Vivid through a carveout would obviously destroy the value created through those synergies, so a craveout exit is not an accurate proxy... correct?

 
Best Response

Not sure if this is how its actually done in house, since I've never seen a PE shops work product in assessing an investment... but I would...

Look at Playman as a standalone and model it out to exit.

Look at the NewCo LBO and model it out to exit.

Take NewCo net proceeds from exit, and subtract Playman net proceeds from exit. This leaves you with the value of Vivid Entertainment+value created from the NewCo LBO (NewCo Value Created).

In calculating IRR... look at the investment in Vivid and the exit CF should be the isolated NewCo Value Created. That should give you an IRR that isolates the investment in Vivid Entertainment. This is assuming no cash out/in-flows between acquisition and exit; but obviously the principle stands regardless of future distributions/investments.

Can anyone actual experience/knowledge comment/clarify my proposed calculation.

Comments: Playman = Playman sans Vivid Acquisition NewCo = Playman after Vivid Acquisition NewCo Value Created = Vivid Entertainment + Synergy Value Created

 

Alias omnis id iste assumenda. Iste dolor iure voluptatem id accusamus earum sapiente dicta.

Dolore est nesciunt odit quae molestiae est. Non cupiditate incidunt atque incidunt voluptatem facilis.

Optio qui adipisci est quas. Aliquid placeat possimus non ut aut sint.

Neque numquam quaerat sint quis ratione. Repellat error neque voluptates voluptatem perferendis harum. Ad aut officiis nam aut deserunt non officia ut.

Career Advancement Opportunities

April 2024 Private Equity

  • The Riverside Company 99.5%
  • Blackstone Group 99.0%
  • Warburg Pincus 98.4%
  • KKR (Kohlberg Kravis Roberts) 97.9%
  • Bain Capital 97.4%

Overall Employee Satisfaction

April 2024 Private Equity

  • The Riverside Company 99.5%
  • Blackstone Group 98.9%
  • KKR (Kohlberg Kravis Roberts) 98.4%
  • Ardian 97.9%
  • Bain Capital 97.4%

Professional Growth Opportunities

April 2024 Private Equity

  • The Riverside Company 99.5%
  • Bain Capital 99.0%
  • Blackstone Group 98.4%
  • Warburg Pincus 97.9%
  • Starwood Capital Group 97.4%

Total Avg Compensation

April 2024 Private Equity

  • Principal (9) $653
  • Director/MD (22) $569
  • Vice President (92) $362
  • 3rd+ Year Associate (90) $280
  • 2nd Year Associate (205) $268
  • 1st Year Associate (387) $229
  • 3rd+ Year Analyst (29) $154
  • 2nd Year Analyst (83) $134
  • 1st Year Analyst (246) $122
  • Intern/Summer Associate (32) $82
  • Intern/Summer Analyst (314) $59
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
Betsy Massar's picture
Betsy Massar
99.0
3
Secyh62's picture
Secyh62
99.0
4
BankonBanking's picture
BankonBanking
99.0
5
GameTheory's picture
GameTheory
98.9
6
dosk17's picture
dosk17
98.9
7
kanon's picture
kanon
98.9
8
CompBanker's picture
CompBanker
98.9
9
numi's picture
numi
98.8
10
DrApeman's picture
DrApeman
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...”