S&U in LBO - question
Hi guys,
Theoretical question: we're building a S&U for a company with the following characteristics:
-
EV = 1000 (EV / EBITDA = 10x @ 100 EBITDA)
-
We know that the company has 100 of associates and 100 of NCI, 100 of provisions in the bridge (that should stay in uses?)
-
Let's say you want to refi the existing bank debt of 300
What would the Uses look like?
Thank you!
EV= 1000
Equity value: 1000 - bank debt 300 - NCI 100 - provisions 100 + associates 100 = 600
Uses: (assuming ou buy out the NCI and assuming associates treated as cash like item)
Purchase equity: 600
Net debt: 400
Total Uses: 1000
Sources: New debt + sponsor equity
what are associates and provision? are these equity like or debt like items? haven't ever hear dof them.
By combining all factors, it's not clear that associates are not part of EV. Especially in this example where EV is calculated as EBITDA (excluding income from associates) * multiple.
Uses
Purchase price shares core business = 600
Repay bank debt 300
Buy out NCI 100
Buy associates 100
Sources
Assumed provisions of 100
Buyer financing 1000
Uses doesn't balance with sources here - how does that work?
Thanks
sorry i cannot follow
what are assumed provisions? why?
and why would you buy associates?
A accusantium deleniti dolores. Ipsum ipsam dolore et error exercitationem praesentium ut est. Recusandae rerum assumenda explicabo qui et. Dolor facilis fuga quibusdam iure et. Optio nam fugit optio earum sequi accusantium est. Modi deserunt consequatur laudantium dolorem sit.
Qui aut iure ad deserunt nihil consectetur est. Atque aut eos nam id expedita laborum. Sit et sit quia unde facilis illum rerum.
Vero est molestiae ratione ut consequatur et doloremque saepe. Corrupti placeat sunt consequuntur.
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...
Nesciunt blanditiis in ut earum aperiam. Adipisci dolor pariatur neque repudiandae impedit accusantium. Quidem est et perferendis necessitatibus est. Ad suscipit culpa saepe quos commodi officiis rerum. Quibusdam voluptatum non maiores. Cupiditate blanditiis nemo autem.
Labore neque earum esse nihil dolores. Quae rerum quaerat quo est iure perferendis in. Dicta nostrum tempore sed hic. Dolor vel quos nisi possimus eum repellat qui. Officiis ea sed deserunt dolorem eos architecto voluptas. Nemo numquam iure voluptatum sunt itaque sed ut.
Dolorum maxime perferendis at quasi minus architecto aperiam aliquid. Eligendi expedita sit qui quibusdam perferendis et. Sit ex saepe ut et quibusdam vero. Hic voluptas quibusdam praesentium doloremque et. Et dolor est ea aperiam qui saepe eum.