URGENT - NCI in LBO Model

Quick question on LBO modeling.

I am running an LBO on a company with a 60% stake in a sizeable JV. I have headline sales, EBITDA, net income forecasts for the JV from brokers.

To run the LBO would I strip out the JV financials from my P&L and subtract the net income attributable to other shareholder in JV from my cash flows to properly calculate free cash flow and valuation metrics? In that case I don't need to include NCI in EV to Equity bridge. Any other adjustments I need to make to P&L?

Additionally, Would the financing EBITDA for the LBO be based on the consolidated EBITDA (i.e. including 100% of JV financials) or EBITDA including only 60% of JV financials?

many thanks!!!

WSO Elite Modeling Package

  • 6 courses to mastery: Excel, Financial Statement, LBO, M&A, Valuation and DCF
  • Elite instructors from top BB investment banks and private equity megafunds
  • Includes Company DB + Video Library Access (1 year)

Comments (2)

Start Discussion

Total Avg Compensation

May 2021 Investment Banking

  • Director/MD (9) $911
  • Vice President (35) $364
  • Associates (193) $233
  • 2nd Year Analyst (109) $151
  • Intern/Summer Associate (96) $145
  • 3rd+ Year Analyst (26) $145
  • 1st Year Analyst (397) $132
  • Intern/Summer Analyst (327) $82