LBO multi-step problem: Step 1: A company has $1bn revenue in yr0 and 10% CAGR, calculate its revenue of yr1, yr2 and yr3. Step 2: Assume the company has 10% EBITDA margin, is the target of an LBO transaction at 10x EBITDA, is able to borrow at 4x EBITDA with no interest, cash flow is used to amortize the debt, how much equity investment does a financial sponsor have to pay upfront? How much equity does the financial sponsor have at the end of yr3? Step 3: Assume the company was sold at $1.3bn at yr3, what's the equity value? What's the IRR? What's expected IRR usually? Step 4: If we were to leverage at 7x EBITDA, what would you require of the target company?
Next question. LBO multi-step problem: Step 1: A company has $1bn revenue in yr0 and 10% CAGR, calculate its revenue of yr1, yr2 and yr3. Step 2: Assume the company has 10% EBITDA margin, is the target of an LBO transaction at 10x EBITDA, is able to borrow at 4x EBITDA with no interest, cash flow is used to amortize the debt, how much equity investment does a financial sponsor have to pay upfront? How much equity does the financial sponsor have at the end of yr3? Step 3: Assume the company was sold at $1.3bn at yr3, what's the equity value? What's the IRR? What's expected IRR usually? Step 4: If we were to leverage at 7x EBITDA, what would you require of the target company?