LBO Modeling

6/23/2014
LBO Modeling Test Example | Street Of Walls
STREETOFWALLS
JOBS
Partnered with:
T RA I NI NG
FA QS
Log in Register
WSA T
Hire with us
LBO MODELING TEST EXAMPLE

of Private Equity Training
When interviewing for a junior private equity position, a candidate must prepare for in-office
modeling tests on potential private equity investment opportunitiesespecially LBO scenarios. In
this module, we will walk through an example of an in-office LBO modeling test. In-office case
studies and modeling tests can occur at various stages of an interview process, and additional
interviews with other members of the private equity team could occur on the same day. Therefore,
you should strive to be able to do these studies effectively and efficiently without draining yourself
so much that you cant quickly rebound and move on to the next interview. Make sure to take your
time and build every formula correctly, since this process is not a race. There are many complex
formulas in this test, so make sure you understand every calculation.
This type of LBO test will not be mastered in a day or even a week. You must therefore begin
practicing this technique in advance of meeting with headhunters. Repeated practice, checking for
errors and difficulties and learning how to correct them, all the while enhancing your
understanding of how an LBO works, is the key to success.
In the following LBO Case Study module, we will cover the following key areas:
Investment Scenario Overview
Given Information (Parameters and Assumptions)
Exercises
Step 1: Income Statement Projections
Step 2: Transaction Summary
Step 3: Pro Forma Balance Sheet
Step 4: Full Income Statement Projections
Step 5: Balance Sheet Projections
Step 6: Cash Flow Statement Projections
Step 7: Depreciation Schedule
http://www.streetofwalls.com/finance-training-courses/private-equity-training/lbo-modeling-test-example/
1/20
6/23/2014
Step 8: Debt Schedule

Step 9: Returns Calculations
GIVEN INFORMATION (PARAMETERS AND ASSUMPTIONS)

Below we provide the given information from a real-life LBO test that was given to a pre-MBA
associate candidate at a large PE firm. We will use it as an example of how to build an LBO model
from scratch during the interview. Remember that candidates will receive a laptop and a printout
with key information regarding the transaction to complete this assignment.
ABC Company, Inc.
SCENARIO OVERVIEW AND REVENUE ASSUMPTIONS:

ABC Company, Inc. is a developer of software applications for smartphone devices. The company
sells two products for the various smartphones. The first is a software application called Cloud that
tracks weather data. The second application, Time, acts as a calendar that keeps track of a users
schedule. ABC Company prices Cloud at $16.00 and Time at $36.00 per software license. ABC
Company sold 1.5 million copies of Cloud and 3 million copies of Time in 2010. That was the first
year ABC Company generated any revenue.
Each software application requires the payment of a $5.00 renewal fee every year. ABC Company
renews approximately 25% of the licenses it sold in the prior year; this renewal fee acts as a source
of recurring revenue. To simplify, assume that renewals happen for only one additional year and
that the recurring revenue stream is based on the prior years new licenses. Note that ABC
Company does not incur any additional costs for renewals.
COGS ASSUMPTIONS (ASSUME CONSTANT THROUGHOUT THE PROJECTION PERIOD):
Packaging costs = $1.50 per unit
Royalties to technology patent owners = $3.00 per unit
Marketing expense = $3.00 per unit
Fulfillment expense = $4.00 per unit
Fees to smartphone companies = 15% of sale price (does not include renewal fees)
2/20
6/23/2014
ABC Company incurs a 15% bad debt allowance on total revenues (consider this as part of
cost of sales, wherein ABC Company is unable to collect from customers credit card
companies).
G&A AND OTHER ASSUMPTIONS (ASSUME CONSTANT THROUGHOUT THE PROJECTION PERIOD):
Rent of development property and warehouse facilities = $350,000 annually
License fee to telecom internet providers = $1.5 million annually
Salaries and benefits = $1.75 million annually
Sales commissions = 5% of all sales including renewals
Offices and other administrative costs = $750,000 annually
CEO salary and bonus = $1.25 million annually + 3% of all sales including renewals
Federal tax rate = 35% and state tax rate = 5% on EBT
STARTING BALANCE SHEET:
INVESTMENT ASSUMPTIONS:
3/20
6/23/2014
Due to the depressed macroeconomic and investing environment, the PE fund is able to acquire
ABC Company for the inexpensive purchase price of 5.0x 2011 EBITDA (assuming a cash-free
debt-free deal), which will be paid in cash. The transaction is expected to close at the end of 2011.
Assumptions include the following:
Senior Revolving Credit Facility: 3.0x (2.0x funded at close) 2011 EBITDA, LIBOR +
400bps, 2017 maturity, commitment fee of 0.50% for any available revolver capacity. RCF
is available to help fund operating cash requirements of the business (only as needed).
Subordinated Debt: 1.5x 2011 EBITDA, 12% annual interest (8% cash, 4% PIK interest),
2017 maturity, $1 million required amortization per year. (Hint: add the PIK interest once
you have a fully functioning model that balances.)
Assume that existing management expects to roll-over 50% of its pre-tax exit proceeds from
the transaction. Existing managements ownership pre-LBO is 10%.
Assume a minimum cash balance (Day 1 Cash) of $5 million (this needs to be funded by the
financial sponsor as the transaction is a cash-free / debt-free deal).
Assume that all remaining funding comes from the financial sponsor.
Assume that all cash beyond the minimum cash balance of $5 million and the required
amortization of each tranche is swept by creditors in order of priority (i.e. 100% cash flow
sweep).
Assume that LIBOR for 2012 is 3.00% and is expected to increase by 25bps each year.
The M&A fee for the transaction is $1.5 million. Assume that the M&A fee cannot be
expensed (amortized) by ABC and will be paid out of the sponsor equity contribution upon
close.
In addition, there is a financing syndication fee of 1% on all debt instruments used. This fee
will be amortized on a five-year, straight-line schedule.
Assume New Goodwill equals Purchase Equity Value less Book Value of Equity.
Assume Interest Income on average cash balances is 1%.
Hint: The first forecast year for the model will be 2012. However, you will need to build out the
income statement for 2010 and 2011 to forecast the financial statements for years 2012 through
2016.
4/20
6/23/2014
EXERCISES:
As part of the in-person LBO test, pre-MBA and post-MBA candidates are expected to complete the
following exercises in their entirety. Please note the assumptions given here apply for multiple
scenarios:
Build an integrated three-statement LBO model including all necessary schedules (see
below).
Build a Sources and Uses table.
Make adjustments to the closing balance sheet of ABC Company post-acquisition.
Build an annual operating forecast for ABC Company with the following scenarios (using
2010 as the first year for the revenue forecast; note that 2010 EBITDA should be
approximately $25 million). Assume that in 2011 there is 5% growth in units sold (both
Cloud and Time units).
2012-2016 assumptions include:
Upside Case: 5% annual growth in units sold (both Cloud and Time units)
Conservative Case: 0% annual growth in units sold (both Cloud and Time units)
Downside Case: 5% annual decline in units sold (both Cloud and Time units)
Build a Working Capital schedule using Accounts Receivable Days, Accounts Payable Days,
Inventory Days, and other assets and liabilities as a percentage of Revenue. Assume working
capital metrics stay constant throughout the projection period and assume 365 days per
year.
Build a Depreciation Schedule that assumes that existing PP&E depreciates by $1 million per
year, and that new capital expenditures of $1.5 million per year depreciate on a five-year,
straight-line basis.
Build a Debt schedule showing the capital structure described earlier. Use average balances
for calculating Interest Expense (except for PIK interestassume that PIK interest is
calculated based on the beginning year Subordinated Debt balance and not the average over
the year).
Create an Exit Returns schedule (including both cash-on-cash and IRR) showing the returns
to the PE firm equity based on all possible year-end exit points from 2012 to 2016, with exit
EBITDA multiples ranging from 4.0x to 7.0x.
Display the results of all of these calculations using the Upside Case.
5/20
6/23/2014
Note that the above description incorporates all of the information, assumptions and assignments
that were given in this LBO in-person test example.
STEP 1: INCOME STATEMENT PROJECTIONS

As part of the first step, build out the core operating Income Statement line items for years 2010
through 2016.
Based on the provided assumptions, the Upside Case estimates an annual increase of 5.0% for
Revenue from 2012-2016. Next, you should build the following exhibit in Excel in order to be able
to change the case scenarios easily (with the selected case driving the revenue growth numbers in
the operating model).
Make a distinction between 2011 assumptions and 2012-2016 assumptions
Take the provided assumptions and make the revenue and cost build based upon them.
Note that the highlighted 1 is the input to the operating model, and the 5.0% in grey
background represents the formula that is built to pick up the appropriate case. We use the
6/20
6/23/2014
=OFFSET() function in Excel to drive this formula.

OFFSET is a simple Excel formula that is used commonly to interchange scenarios,
especially if the model becomes very complex. It simply reads the value in a cell that is
located an appropriate number of rows/columns away, based on the parameters given to the
function. Thus, for example, =OFFSET(A1, 3, 1) will read the value in cell B4 (3 rows and 1
column after A1).
Next, build the costs related to Revenue based upon the information given in the case.
Then, build the G&A expenses from the given information.
7/20
6/23/2014
Finally, build a simple summary schedule for the above projections.
STEP 2: TRANSACTION SUMMARY

As part of the second step, build out the transaction summary section which will consist of the
Purchase Price Calculation, Sources and Uses, and the Goodwill calculation.
8/20
6/23/2014
Using this graphic, you should be able to understand and build all the formulas. Be sure to think
through each number and how it is calculated, as this is the main summary of the LBO transaction
as a whole. A few points worth noting:
This model assumes a debt-free/cash-free balance sheet pre-transaction for simplification.
Without debt or cash, the transaction value is simply equal to the offer price for the equity
(before fees and minimum cashdiscussed below).
The funding for this model is fairly simple: the funded credit facility is 2.0x 2011E EBITDA,
the subordinated debt is 1.5x, and the remaining portion is the equity funding, which is a
combination of management rollover equity and sponsor (PE firm) equity. (Note that the
5.0x 2011E EBITDA is the offer value for the equity before the M&A and financing fees and
the minimum cash balance, not after. After fees/cash, it ends up being 5.25x.)
The management rollover is simply half of the management teams proceeds from selling the
company. Since management owned 10% of the company before the transaction, it
constitutes 5% of the offer price for the original equity.
The sponsor equity is the plug in this calculation. In other words, it is the amount that is
solved for once all other amounts are known (offer price + minimum cash + fees debt
instruments management rollover equity).
The total equity (including management rollover) represents about 30-35% of the funding
for the deal, which is about right for a typical LBO transaction.
Goodwill is simply the excess paid for the original equity (offer price book value of
equity).
9/20
6/23/2014
STEP 3: PRO FORMA BALANCE SHEET

As a next step, build out the Pro Forma Balance Sheet using the given 2011 balance sheet. To do
this, you need to incorporate all the transaction and financing-related adjustments needed to
produce the Pro Forma Balance Sheet. Each adjustment is discussed in detail below.
Since this is a cash-free and debt-free deal to start, there are no Pro Forma adjustments for
the cancelling or refinancing of debt.
Cash increases by $5 million upon close because the sponsor is funding the minimum cash
balance (minimum cash that is assumed to be needed to run the business).
The New Goodwill is simply the purchase value of the equity (not including fees) less the
original book value of the equity.
The adjustment for Debt Financing Fees reflects the cost of issuing the new debt instruments
to buy the company. This fee is considered an asset, and is capitalized and amortized over 5
years.
The Debt-related adjustments reflect the new debt instruments for the new capital structure.
The Equity adjustment reflects the fact that the original equity is effectively wiped out in the
transactionthe adjustment amount shown here is simply the difference between the new
equity value and the old one. The new equity value will equal the amount of the total equity
funding for the transaction (sponsor plus managements rollover) less the M&A fee, which is
accounted for as an off balance-sheet cost.
VERY IMPORTANT: This stage of the LBO model development (once Pro Forma
10/20
6/23/2014
adjustments have been made to reflect the impact of the transaction on the balance sheet) is
a very good time to check to make sure that everything in the model so far balances and
reflects the given assumptions. This includes old and new assets equaling old and new
liabilities plus equity; new sources of capital equaling the transaction value, which equals the
offer price for the original equity (adjusting for cash, old debt and fees), etc.
STEP 4: FULL INCOME STATEMENT

Next, build the full Income Statement projections all the way down to Net Income. Note that a few
line items (especially Interest Expense!) will be calculated in later steps. Once the Cash Flow
section and other schedules are built, link all the final line items to complete the integrated
financials.
You can link the Revenue, COGS and SG&A calculations to the operating model (built in Step
1) to get to EBITDA.
To get from EBITDA to Net Income, set up the framework first (include line items to
subtract D&A, and to subtract Interest and fees, to get to EBT. Then subtract taxes to get
Net Incomebut keep in mind for now that calculating D&A and Interest will come a bit
later, from other schedules you have not yet created).
D&A will be linked to the Depreciation Schedule that you will need to build (schedule
of the Depreciation of the existing PP&E and new Capital Expenditures made over the
projection period).
Interest Expense and Interest Income will be linked to the Debt Schedule that you will
11/20
6/23/2014
need to build. There will be a natural circular reference because of the cash flow
sweep feature of the LBO model, combined with the fact that Interest Expense is
dependent upon Cash balances. This is usually one of the last things you should build
in an LBO model.
The amortization of Deferred Financing Fees is fairly straightforward: it uses a
straight-line, 5 year amortization of the fees described in the case write-up and
computed in Step 2.
The tax rates apply to EBT after all of these expenses have been subtracted out. They
are given in the case write-up.
STEP 5: BALANCE SHEET PROJECTIONS

Next, forecast the Balance Sheet from 2011 to 2016. Note that we start with the 2011 Pro Forma
Balance Sheet from Step 3, not the original Balance Sheet.
Laying out the Balance Sheet is similar to laying out the Income Statementyoull have to
set up the framework for some line items and leave the formulas blank at first, as they will be
calculated in the other schedules you will create.
Cash remains at $5 million throughout the life of the model, as were assuming a 100% cash
12/20
6/23/2014
flow sweep and that the minimum cash balance is $5 million. (Cash would only start to
increase if we project out long enough that all outstanding Debt is paid off.)
Youll need to build out the Operating Working Capital line items (Accounts Receivable,
Inventory, Other Current Assets, Accounts Payable, Other Current Liabilities) according to
the assumptions stated in the case write-up.
Accounts Receivable (AR): Calculate AR days (AR Total Revenue 365) for 2011
and keep it constant throughout the projection period.
Inventory: Calculate Inventory days (Inventory COGS 365) for 2011 and keep it
constant throughout the projection period.
Other Current Assets: Keep this line item as a constant percentage of revenue
throughout the projection period.
Accounts Payable (AP): Calculate AP days (AP COGS 365) for 2011 and keep it
constant throughout the projection period.
Other Current Liabilities: Keep this line item as a constant percentage of revenue
throughout the projection period.
Total Deferred Financing Fees are computed based upon the Debt balances and percentage
assumptions given in the model. Deferred financing fees are then amortized, straight-line,
over 5 years.
The Credit Facility and Subordinated Debt line items will link to your Debt schedule. Their
balances will decrease over time as a function of the cash available for Debt paydown (since
the case write-up specifies a 100% cash sweep function).
Equity (specifically Retained Earnings) will increase each year by the same amount as Net
Income, because there are no dividends being declared. If dividends were to be added into
the model, you would calculate ending Retained Earnings as Beginning Retained Earnings +
Net Income Dividends Declared.
As discussed earlier, the balance sheet has the pleasing feature that if it balances, the model
is probably operating correctly! Now is another good time to make sure everything
balances before proceeding.
STEP 6: CASH FLOW STATEMENT PROJECTIONS

Next, forecast the Cash Flow Statement as requested in the Exercises section.
13/20
6/23/2014
The primary purpose of the Cash Flow Statement in the integrated financial model is to calculate
the Levered Free Cash Flow (LFCF) being generated by the business. This is for obvious reasons:
cash generation is very important in the eyes of PE investors, as it is used to pay down debt and
thereby increase equity value (and thereby decrease future interest burdens on the business, which
helps to decrease risk over time).
Start with Net Income and add back non-cash expenses from the Income Statement, such as
D&A, Non-Cash Interest (PIK), and Deferred Financing Fees.
Next, subtract uses of Cash that are not reflected in the Income Statement. These include
the increase in Operating Working Capital (which you calculated using your balance sheet)
and Capital Expenditures (which is calculated here or, alternatively, could be calculated in
the Depreciation Schedule to be built shortly).
Next, calculate the change in cash, which will be interconnected with the Debt schedule. In
this case, the model is assuming a 100% cash flow sweep (after mandatory debt amortization
payments), so cash should not change after the 2011PF Balance Sheet amount of $5 million.
Even though the amount is not changing, the Cash line item should link back to the Balance
Sheet. This is because the model could later be used to relax the assumption that 100% of
excess cash is swept to pay down Debt. If its less than 100%, Cash would accumulate, and
that would need to tie in to the other financial statements.
STEP 7: DEPRECIATION SCHEDULE

Next, forecast the Depreciation schedule as requested in the Exercises section.
14/20
6/23/2014
The Depreciation schedule is broken into two parts:

The original PP&E is depreciated $1 million annually, as stated in the assumptions.
New Depreciation is calculated based on the annual investment in Capital Expenditures over
the projection period. This new Depreciation is created using a waterfall (see above): each
year new Capital Expenditures occur and need to be depreciated; each year, Capital
Expenditures from previous projection years in the model may have to be partially
depreciated in that year. The sum of all of the component Depreciation line items (one row
for each year, plus the Depreciation on the original PP&E) gives the total Depreciation
Expense for the year.
Note that this model is less complex than it could be. Given that Capital Expenditures do not
change each year, and that each new Capital Expenditure is depreciated according to the same
simple schedule, the numbers and calculations are fairly straightforward. Here, were simply
assuming that new Capital Expenditures are expensed evenly over a 5 year period (using straightline depreciation), as specified in the case write-up.
STEP 8: DEBT SCHEDULE

Next, forecast the Debt Paydown and Interest Expenses for each year via the Debt Schedule, as
requested in the Exercises section.
15/20
6/23/2014
We need to build this schedule correctly! The Debt Schedule is probably the trickiest part of
the LBO model to buildespecially for anyone who has not built an LBO model before. The
Debt Schedule will create the circular (iterative) reference that is the defining characteristic
of a true LBO model. Before linking the Debt, Cash, and Interest calculations to one another
in the Debt schedule, be sure to turn Iterations on in the Formulas section of Microsoft
Excels Options menu.
WARNING: Be very careful about changing formulas once you have built the
iterative calculation. If you do so and introduce an error, it could bust your entire
model if youre not careful. This is because the error will travel all the way through the
iterative calculations and end up everywhere! If you run into this problem, break the
circular reference entirely (by deleting it), reconstruct the calculations for the first
forecast year (2012), and then copy and paste them across the columns, one year at a
time (2013, then 2014, etc.). Many PE professionals have spent late nights in the
office trying to recover from an accidental error introduced into a circular LBO
model formula!
To compute the changes in Debt balances, calculate LFCF (the framework for this started
already on the Statement of Cash Flows). This determines how much debt is going to be paid
down (both discretionary and non-discretionary).
The non-discretionary portion is the required amortization payments made on debt
16/20
6/23/2014
(in this case, there is only required pay-down for subordinated debt).
The discretionary portion is the sweep portion of the remaining LFCF less required
amortization. Since were assuming a 100% cash flow sweep, all of the LFCF is used to
pay down debtfirst the Senior Credit Facility, then the Subordinated Debt. The cash
flow sweep and required payments will help you calculate the beginning and ending
balances of both of the debt tranches.
The Senior/Revolving Credit Facility (S/RCF) is the first priority to get paid off via
the cash flow sweep. It should be completely paid off before later tranches receive any
discretionary principal repayment in the Debt Schedule.
Also note that we need to include a fee for the availability of the unused portion
of the RCF, even if the business never uses itthis is a typical, annual
commitment fee arrangement for revolving credit facilities.
The interest rate on the debt is a floating rate (this means an interest rate that is
dependent on LIBOR, according to the assumptions provided). We need to
calculate interest based on this rate times the average S/RCF balance over the
year.
Subordinated debt is the second priority to get paid off through the cash flow sweep.
Other than required amortization, none of the Subordinated Debt gets paid off before
the S/RCF is fully paid off.
The 8% cash interest is calculated based upon the average of the debt balance,
just like with the S/RCF.
However, the 4% PIK (non-cash) interest will accrue based upon the beginning
debt balance, not the average.
Because of this difference (and the fact that one source of interest uses cash and
the other does not), we need to make sure were using separate line items for
the two types of Interest Expense.
We also need to be aware of the mandatory amortization payment of $1 million
per year, provided in the assumptions. This amount will get paid down out of
LFCF no matter what.
Interest Income on Cash is fairly easy to calculateit is the Cash interest rate (1%)
times the average balance throughout the year. This amount will increase Cash.
When weve finished with these calculations, we need to link these line items to various line
17/20
6/23/2014
items in the integrated financial statement.

Total Interest needs to be linked to the Income Statement.
Non-Cash Interest needs to be added back to Net Income in the Statement of Cash
Flows to assist in deriving LFCF (its a non-cash expense).
Any LFCF that is not used to pay down Debt needs to link to the Cash line item of the
Balance Sheet. (In this model none will, but you should include this measure in case
the model is later used to either relax the 100% cash sweep assumption, or to project
financials beyond the point at which all debt has been paid off).
All Debt balances paid down by LFCF need to link to the Debt line items on the Balance
Sheet.
STEP 9: RETURNS CALCULATIONS

In the final step of the LBO test, build out the Returns calculation required in the Exercises section.
The last portion of the model to complete is the Equity Returns schedule. This is essentially
18/20
6/23/2014
a simple calculation based upon the outputs generated by rest of the model.
For each year, we simply take EBITDA multiplied by a range of purchase multiples to
get to a total Exit Value for the company (Transaction Enterprise Value, or TEV).
Next, we subtract out Net Debt (which is dependent on the 3-statement model you just
created) to get to Equity Value.
Next, we calculate the portion of the Equity Value that belongs to the management
and the sponsor by using the initial equity breakdown for each party.
From there its important to calculate both the internal rate of return (IRR) and the cash-oncash returns (also known as the Multiple of Money or Multiple of Invested Capital). The only
tricky part of this calculation is to make sure that youre calculating IRR correctly, by using
the correct Net Present Value or IRR formula and that, very importantly, youre discounting
by the right number of years! After all the mental energy youve expended to get to this
point, its easy to make this mistake.
Put simply, the IRR is equal to the cash-on-cash returns compounded by the number
of years, minus 1. Thus, for example, for the 5-year, 5.0x Exit Multiple scenario:
LBO CASE STUDY: CONCLUSION AND FINAL COMMENTS

We hope that this case study provides some insight into all of the considerations that need to be
made in building a realistic LBO model based on a case study in a Private Equity interview, and that
the 9-step breakdown helps you simplify the task into easy-to-replicate and easy-to-execute steps.
No one becomes an expert LBO modeler overnight, so the key to doing well in this portion of the
process is practice, practice, and more practice. With enough sample LBO cases, you should be
able to master the steps needed to confidently build a fully functioning, professional LBO model on
interview day.
Good luck with the modeling case and with the interviews!
Paper LBO Model Example
19/20
6/23/2014
Home
News & Insights
About
Were Hiring
Terms
Privacy
FAQs
Contact
Copy r ig h t 2 0 1 3 St r eet of W a lls. A ll Rig h t s Reser v ed. A ll pr ices USD.
20/20

LBO Modeling

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

LBO Modeling

Uploaded by

Copyright:

Available Formats

6/23/2014

LBO Modeling Test Example | Street Of Walls

LBO MODELING TEST EXAMPLE

LBO Modeling Test Example | Street Of Walls

Step 8: Debt Schedule

GIVEN INFORMATION (PARAMETERS AND ASSUMPTIONS)

SCENARIO OVERVIEW AND REVENUE ASSUMPTIONS:

LBO Modeling Test Example | Street Of Walls

LBO Modeling Test Example | Street Of Walls

LBO Modeling Test Example | Street Of Walls

LBO Modeling Test Example | Street Of Walls

STEP 1: INCOME STATEMENT PROJECTIONS

LBO Modeling Test Example | Street Of Walls

=OFFSET() function in Excel to drive this formula.

Then, build the G&A expenses from the given information.

LBO Modeling Test Example | Street Of Walls

Finally, build a simple summary schedule for the above projections.

STEP 2: TRANSACTION SUMMARY

LBO Modeling Test Example | Street Of Walls

LBO Modeling Test Example | Street Of Walls

STEP 3: PRO FORMA BALANCE SHEET

LBO Modeling Test Example | Street Of Walls

STEP 4: FULL INCOME STATEMENT

LBO Modeling Test Example | Street Of Walls

STEP 5: BALANCE SHEET PROJECTIONS

LBO Modeling Test Example | Street Of Walls

STEP 6: CASH FLOW STATEMENT PROJECTIONS

LBO Modeling Test Example | Street Of Walls

STEP 7: DEPRECIATION SCHEDULE

LBO Modeling Test Example | Street Of Walls

The Depreciation schedule is broken into two parts:

STEP 8: DEBT SCHEDULE

LBO Modeling Test Example | Street Of Walls

LBO Modeling Test Example | Street Of Walls

LBO Modeling Test Example | Street Of Walls

items in the integrated financial statement.

STEP 9: RETURNS CALCULATIONS

LBO Modeling Test Example | Street Of Walls

LBO CASE STUDY: CONCLUSION AND FINAL COMMENTS

Paper LBO Model Example

LBO Modeling Test Example | Street Of Walls

News & Insights

You might also like