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.
Quis eius alias est expedita. Est doloribus velit tempora laboriosam quia. Cumque earum excepturi perspiciatis. Vero dolores maxime qui ut omnis. Voluptatem velit sed maxime earum quaerat et.
Et qui nihil eos. Ut eos natus eos voluptatem. Numquam doloribus cum autem. Quia qui quis aut nulla iusto.
Et rerum ut omnis voluptas molestiae et. Dolorum nihil iste delectus ad ratione. Vel doloremque incidunt quisquam qui. Quisquam sed aut iste totam quisquam blanditiis.
Quos modi nihil natus vero voluptate. Magnam asperiores molestiae aperiam quia sit cum. Explicabo quae consequatur consequatur. Ipsam debitis pariatur explicabo asperiores voluptatem quidem. Repellendus sed dolor tempora recusandae quisquam laudantium. Omnis quo reprehenderit enim ad. Mollitia nulla esse est. Velit voluptatem sit qui consequatur.
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...