A company has $1bn revenue in YR0 and 10% CAGR with a 10% constant EBITDA margin. It was purchased at 10x EV/EBITDA, with 4x EBITDA of debt and no interest. Assume that the company was sold at $1.3bn at year 3 and that it pays back $100mm of the debt after each year. How much equity does the financial sponsor have at the end of year 3?
Next question. A company has $1bn revenue in YR0 and 10% CAGR with a 10% constant EBITDA margin. It was purchased at 10x EV/EBITDA, with 4x EBITDA of debt and no interest. Assume that the company was sold at $1.3bn at year 3 and that it pays back $100mm of the debt after each year. How much equity does the financial sponsor have at the end of year 3?