Sources and Uses statement - private LBO model
I need help with a basic lbo model -I'm a newbie and have done as much research as I can, want to confirm I'm handling debt and fees correctly. Given assumptions:
- The purchase price is $33 million. The owner must pay off the existing debt at closing from the proceeds he receives.
- Assume the purchase was completed on 12/31/2016
- Senior debt limited to 2.5x EBITDA; interest -3%; this is a revolver, so all cash above $500k is applied to the revolver, then to the Mezz debt.
- Mezz debt limited to 3.5x EBITDA, including senior debt; interest - 12%, plus 3% warrants given the Mezz lender. Strike price is based on the equity value of the new capital structure.
- Remaining capital structure is equity, of which owner has 15%.
- Owner deal costs are $1.2mm
- PE deal costs are $600k – The Company pays these costs, but are not deducted from owner proceeds
I'm struggling with my sources and uses statement -
EBITDA: $6,420k Current cash from balance sheet: $175k Debt from balance sheet: $12,602k
Do I include debt in the total purchase price? or include lines for refinanced debt? how do I account for the fees owed by the owner? Do I have my Mezz debt correct? Here's where I am now:
Sources: Cash - 175 Senior debt - 16,050 (2.5x EBITDA) Mezz debt - 6,420 (1x EBITDA) Sponsor Equity / Cash - 11,545 Management Equity - 36,227
Uses: Equity purchase price - 20,573 (total purchase price less debt) Debt assumed by seller - 12,602 Financing Fees - 1,252 (3% for senior debt, 12% for Mez debt) Transaction costs - sponsor - 1,200 Transaction costs - seller - 600
Total uses: 36,227
Uses: Debt ReFi: 12,602 Equity: 20,398 Tx costs: 600
Total uses: 33,600
Sources: Senior: 16,050 Mezz: 6,420 Existing cash: 175 Equity: 10,955 (of which 15% or 1,643 is rollover and 9,312 is from Sponsor)
Total sources: 33,600
Thank you!
Nitpicking, but from a practical standpoint, it's probably not a great idea to assume that the company will have zero dollars in the bank at close (even if there's a revolver). You'll want some cash left on the balance sheet. So make cash at close a use, or reduce that $175k (source) to something more realistic, and label it "excess cash."
Shouldn't you include the financing fees in the uses section as well? I get that they're capitalised on the balance and amortised after, but it's still an upfront cash outflow that needs to be accounted for, right?
I think you're right; at least it's how I've seen it on the ASimpleModel sample
Voluptatem dolorem ullam placeat quibusdam magni. Aspernatur aliquam suscipit illum ea est qui placeat repellendus.
See All Comments - 100% Free
WSO depends on everyone being able to pitch in when they know something. Unlock with your email and get bonus: 6 financial modeling lessons free ($199 value)
or Unlock with your social account...
Et voluptatum est laudantium. Placeat dolorem ut iure fugiat. Quod eaque et vero dolores a eveniet eos. Quibusdam tenetur et non consectetur tempora. Animi unde fugit qui alias. Voluptatem sunt aut tempora quidem nesciunt quia id. Ipsum minima delectus rem laboriosam eaque molestiae.
Mollitia autem nisi qui repellat perspiciatis commodi. Corrupti fugit totam aspernatur explicabo velit numquam minima. Rerum ut et voluptatibus quis et aliquid debitis mollitia. Dolorum quidem ut et repudiandae vero dignissimos veritatis. Facere tenetur eos et quibusdam quia earum. Animi modi recusandae expedita est.
Provident occaecati distinctio consequatur vero facilis. Nostrum quia ea nobis. Voluptatem consequatur est earum animi dolorem totam.
Delectus occaecati esse necessitatibus ad delectus. Rerum qui sit exercitationem praesentium. Doloribus consequatur dolorem non ratione et voluptatibus. Sit et necessitatibus qui sed sit. Alias nam quasi deserunt adipisci et quibusdam. Alias nihil molestiae sunt enim omnis explicabo consequatur.
Commodi tenetur omnis consequatur qui qui sit eius. Omnis sapiente aut corporis omnis necessitatibus quibusdam et. Cum consequatur voluptatem consequatur numquam quia consequatur nostrum.
Recusandae ab non reprehenderit hic. Autem at aut ullam qui temporibus.
Vel molestias sint et sequi iure cum. In est et exercitationem voluptatem. Voluptatem fugiat sed quo quaerat modi.
Et et facilis quia. Sint sint vero qui ratione libero.