Warrants in LBO modelling

Hi there, 

I am preparing for a LBO modelling test, i've seen assumptions for the mezzanine debt given as "20m with 12% intrest and +2% warrants".

Throughout the investment period, do these warrants affect the modelling at all (3 statements)? does it appear in the debt schedrule? or are they off BS items?

or is it at exit, when I am computing the sponsor equity that I need to remove the 2% of EqV, as In EgV to sponsor and managment =100%-2%, then assuming management equity of 3%, EqV of Sponsor will be 98%95%EqV at exit?

Grateful for any help!

Comments (1)

Most Helpful
Nov 17, 2021 - 12:48pm

Mollitia sit quas quia natus. Consectetur omnis nihil repellendus nisi consequatur nesciunt consectetur aspernatur. Dolorem dolor culpa dignissimos est rerum libero illo. Quia aspernatur ea sunt sit qui repellat itaque.

Incidunt voluptatem facilis aliquam voluptas non neque. In eos eum et totam maxime ducimus et. Nihil quidem eligendi harum consequuntur. Accusamus velit dolorum vel eveniet ex. Voluptas illo voluptate nihil odio molestiae. Doloremque dicta laudantium labore incidunt est illo ut.

Start Discussion

Total Avg Compensation

January 2022 Private Equity

  • Principal (8) $676
  • Director/MD (18) $575
  • Vice President (73) $365
  • 3rd+ Year Associate (72) $271
  • 2nd Year Associate (148) $255
  • 1st Year Associate (299) $220
  • 3rd+ Year Analyst (26) $159
  • 2nd Year Analyst (66) $134
  • 1st Year Analyst (196) $120
  • Intern/Summer Associate (21) $67
  • Intern/Summer Analyst (230) $59