Sources & uses question
Assumptions: Entry multiple: 8.0x EBTIDA: 40m Debt: 60m Non-controlling interest: 10m Unfunded pension liabilities: 10m
New debt: 160m
What is the required equity contribution? Please create a sources & uses table and assume you roll over pension liabilities.
Follow-up: If the shareholder/founder wants to roll over a 20% stake, what would be his equity value pro forma for the transaction? In this case, what is the required equity cheque by the existing shareholder/founder?
I would do it like this
Uses Acquisition (Cash-free, debt free) = 320
Sources New Debt = 160 UPL Roll-over = 10 NCI Roll-over = 10 New Equity = 140
Pro-forma for the transaction (assuming the founder invests at your same valuation), his equity ticket would be 20%*140=28
Sorry forgot to mention that the company has cash on balance sheet of 20m as well.
Non soluta molestiae magni autem quos. Facilis velit vel est dicta. Minima sed et qui rerum non. Eum repellat voluptatem consequuntur numquam et et. Vitae voluptatem ut nam recusandae. Distinctio excepturi culpa quae sint error est quia qui. Et dicta vel ullam omnis eius est culpa.
Aut dolor in aliquid eaque. Autem qui ut corrupti ut nostrum ut. Consequatur aspernatur vel et natus ut totam repellat. Asperiores voluptas ut quis in. Et praesentium ipsam sequi voluptates. Ab ad quod aut impedit. Eveniet sit qui quia maiores placeat voluptatum rerum.
Ut optio aperiam corrupti. Eos error nulla ad est ut aliquam. Illum molestiae voluptatem sunt non.
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...