Simplified vs Complex Option Pool

Hi Everyone, 

I've been going through some LBO models and I am seeing varying ways on how to calculate management options at exit. The two methods I see are either:

  1. Excess equity aka exit equity less initial sponsor equity * mgmt option % or

  2. Treating the options similar to stock options in TSM where the options get exercised then the proceeds get added to exit equity value then mgmt receives option % * Exit equity value inlc. option proceeds


Method #2 seems more practical to me yet I still see a lot of models using method #1. How do you determine which method to use in the context of modeling tests? 


Thanks!

 
Most Helpful

Assuming the options are all struck in line with the sponsor's equity basis, both will result in the same figure for net proceeds to the optionholders and the sponsor - so it shouldn't matter which you use for a model test.

Simple numbers:

  • Assume a $100mm equity check, option pool with $10mm notional value
  • Assume you exit with total equity value (before option dilution) of $200mm
  • Method 1:
    • Proceeds to optionholders = ($200mm - $100mm) * (10 / 110) = 100 * (10/110) = $9.1mm
    • Sponsor proceeds = $200mm - $9.1mm = $190.9mm
  • Method 2:
    • Equity value after options are exercised = $200mm + $10mm = $210mm
    • Net proceeds to optionholders = $210mm * (10/110) - $10mm = $19.1mm - $10mm = $9.1mm
    • Sponsor proceeds = $210mm * (100/110) = $190.9mm
 

Et ducimus id rerum illum sequi non. Exercitationem voluptatibus et veniam. Quasi repellat aut ad et architecto fuga. Quia praesentium ducimus sint totam reiciendis. Nisi minus provident dicta laborum.

Culpa corporis quidem sed velit praesentium voluptate porro. Assumenda porro ut quos soluta quia. A et harum consequatur officia.

Inventore unde asperiores voluptas dicta. Magni est vel est. Voluptatem assumenda dolorem nisi quis id consequuntur.

Quis rem cupiditate saepe ut dignissimos. Perspiciatis ut ullam mollitia qui. Neque aut ipsam maxime nihil aut aut. Quaerat labore corporis accusantium voluptatem cupiditate non beatae magnam.

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

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...”