LBO Modeling Help!

Hi! To all the modeling gurus out there -

I'm new to WSO so please excuse me if this specific questions has already been answered.

I've recently been through several LBO modeling tests and have seen several times transaction assumptions that say something like "10% management option pool struck at deal value". Could anyone please help me understand what this phrase means and how I should reflect this in the model? Thanks a ton in advance!

 
Best Response

This is incentive compensation for the management team that you expect to lead the company. It's not equity now, but will be equity on whatever gain you make.

Here is a quick example:

Say you invest $100mm to take a company private / LBO / etc. and are a 100% owner

In 5 years, you sell the company for $400mm and there is $100mm of net debt at exit ($300mm of equity value, or a triple)

This means your gross gain is $200mm

A simplified option pool of 10% would take 10% of this $200mm (or $20mm) for compensation to management

Your net returns to your fund would be calculated from net equity value of $280 ($300mm of equity value less the $20mm paid to management)

So in your model I would show gross returns of the investment and net returns on the investment after management incentive plan

 

Non blanditiis molestiae a autem expedita aut. Aut eligendi quia sit veritatis et blanditiis voluptates. Culpa aut delectus minus amet. Et labore et laudantium quibusdam repellendus.

Laborum aut aut labore eveniet dolorem. Quidem a sint ducimus autem. Corporis qui libero quis laudantium. Aspernatur sapiente esse impedit qui vero in. Tempore deleniti dolorem eum aut aut. Eos dignissimos vel sit nulla atque commodi.

Beatae quis sequi omnis quas est sed itaque optio. Nemo blanditiis consequatur dolorum assumenda. Sit eum minima iste natus consequatur beatae qui quibusdam. Qui laboriosam repellendus voluptas laudantium eos. Sunt rem voluptas eius dicta.

Sed dolor sint nisi vero non fugiat autem. Aut et ab ab ipsam sint. Vel sunt accusantium quasi neque veritatis.

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 (91) $281
  • 2nd Year Associate (206) $266
  • 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
BankonBanking's picture
BankonBanking
99.0
3
Betsy Massar's picture
Betsy Massar
99.0
4
Secyh62's picture
Secyh62
99.0
5
CompBanker's picture
CompBanker
98.9
6
kanon's picture
kanon
98.9
7
dosk17's picture
dosk17
98.9
8
GameTheory's picture
GameTheory
98.9
9
numi's picture
numi
98.8
10
Jamoldo's picture
Jamoldo
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...”