LBO sources and uses

Hi all,

I have a question relating to the sources and uses in an LBO-model.

Let's take a hypothetical transaction (on a cash and debt free basis):

Enterprise value: 100m Cash: 2m

Debt: 10m

= Equity value: 92m

The total debt can be specified into: Bank debt: 7m (must be refinanced as part of the transaction) Other debt: 3m (could be any debt/debt-like items that does not need to be refinanced, e.g. capex underspend, dividend payable, trade payables due by more than >120 days, etc.)

My question is now, what goes into the sources and uses of the LBO? Is the below the correct way to look at it?

Uses: Purchase of equity: 92m Refinancing of debt: 7m

Other debt assumed: 3m(???)

Total uses: 102m

Sources: Cash: 2m Other debt assumed: 3m(???)

Equity contribution + acquisition loan: 97m

Total sources: 102m

Guess I am not exactly sure on how to treat assumed vs. refinanced debt.

How some of you guy can help me out!

Thanks in advance!

5 Comments
 

If the debt is assumed (i.e. not refinanced or paid down) it should not should up in S&U.

Sources should be:

Cash: $2 Sponsor equity: $97 Total : $99

Uses should be:

Purchase price of equity: $92 Refinancing of term loan: $7 Total: $99

EDIT: Probably makes more sense to include it in purchase price of equity, actually, so both sides are still $102 but sponsor equity goes up

 
Best Response

Rerum nobis nobis quo culpa qui corporis et. Qui maxime voluptates impedit et illo ad consequatur totam. Accusantium alias autem officia ex est quis. Officia et voluptatem fuga voluptatem veniam eveniet. Odit est consequuntur a eos.

Id accusamus est maxime hic. Molestiae qui soluta atque aut explicabo velit voluptates. Sunt reprehenderit eum est dolore non. Sequi laudantium nihil assumenda velit culpa. Ut quia non voluptas dicta. Rerum saepe sunt omnis quae totam. Magnam occaecati modi maiores soluta sapiente.

Cupiditate enim qui nesciunt qui qui numquam. Et ut ut harum fugit voluptatem. Quos officiis consequuntur dolores facilis commodi. Ipsa ea et corrupti dolor.

Career Advancement Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.8%
  • JPMorgan 01 98.2%
  • Guggenheim Partners 01 97.7%
  • Morgan Stanley 07 97.1%

Overall Employee Satisfaction

June 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Morgan Stanley 02 98.8%
  • Evercore 01 98.2%
  • BMO Capital Markets 12 97.6%
  • Banco Santander 01 97.1%

Professional Growth Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.8%
  • Morgan Stanley 05 98.2%
  • JPMorgan No 97.7%
  • BMO Capital Markets 12 97.1%

Total Avg Compensation

June 2026 Investment Banking

  • Vice President (14) $434
  • Associates (43) $259
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (13) $156
  • 1st Year Analyst (77) $151
  • Intern/Summer Analyst (71) $101
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
kanon's picture
kanon
99.0
4
Secyh62's picture
Secyh62
99.0
5
Betsy Massar's picture
Betsy Massar
98.9
6
CompBanker's picture
CompBanker
98.9
7
dosk17's picture
dosk17
98.9
8
GameTheory's picture
GameTheory
98.9
9
DrApeman's picture
DrApeman
98.9
10
Linda Abraham's picture
Linda Abraham
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...”