Sources & Uses
What It Is: The Sources & Uses table reconciles where the money comes from (sources) and where it goes (uses). It's the balance sheet of the transaction at Day 1.
Uses:
- Purchase Enterprise Value
- Refinancing existing debt
- Transaction fees (advisory, legal, financing)
- Cash to balance sheet (if any)
Sources:
- Senior Secured Debt (Term Loan A, Term Loan B)
- Subordinated Debt / Mezzanine
- High-Yield Bonds
- Rollover equity (management or seller)
- Sponsor equity (the plug)
Sources must equal Uses. Sponsor equity is always the plug—whatever debt doesn't cover, equity fills.
Key Consideration: Debt capacity constrains the deal. Lenders look at Debt/EBITDA (typically 4-6x) and interest coverage. More debt means higher equity returns but also higher execution risk.
Debt Structure
What It Is: LBO debt stacks in tranches with different seniority, rates, and repayment terms. Senior debt sits at the top (lowest risk, lowest cost); subordinated debt sits below (higher risk, higher cost).
| Tranche | Seniority | Typical Rate | Amortization |
|---|
| Revolver | 1st Lien | SOFR + 200-300 bps | None (drawn as needed) |
| Term Loan A | 1st Lien | SOFR + 200-350 bps | 5-10% annual |
| Term Loan B | 1st Lien | SOFR + 300-500 bps | 1% annual, bullet at maturity |
| High-Yield Bonds | Unsecured/2nd Lien | 7-12% fixed | Bullet |
| Mezzanine | Subordinated | 12-18% (cash + PIK) | Bullet |
Key Consideration: Cash sweep provisions accelerate paydown. Excess free cash flow above a threshold goes to mandatory debt repayment—this reduces interest expense faster but limits sponsor distributions.
Value Creation Levers
What It Is: Private equity returns come from three sources: deleveraging, EBITDA growth, and multiple expansion. Understanding the mix tells you how much was skill versus market tailwind.
| Lever | Mechanism |
|---|
| EBITDA Growth | Grow earnings to increase exit value |
| Multiple Expansion | Sell at a higher multiple than purchase (buy 8x, sell 10x) |
| Debt Paydown | Cash flow repays debt; every dollar repaid transfers to equity |
Key Consideration: Multiple expansion is unreliable. Sophisticated LPs discount returns driven by multiple expansion because it reflects market timing, not value creation. Deleveraging and EBITDA growth are more defensible.
Return Metrics
What It Is: LBO returns are measured by IRR (time-weighted return) and MOIC (cash-on-cash return). Both matter—they tell different stories.
MOIC=Total Cash InvestedTotal Cash Returned
- A 5-year hold returning 2.5x MOIC means $100M invested became $250M.
- That same 2.5x over 5 years is roughly 20% IRR.
- The same 2.5x over 3 years is roughly 36% IRR.
IRR penalizes long holds. A 3.0x MOIC over 10 years is only 12% IRR—below most fund hurdles.
Key Consideration: PE firms target 20-25% IRR and 2.0-3.0x MOIC. IRR hurdles drive behavior: firms may push for faster exits (dividend recaps, quick flips) to juice IRR even if MOIC is lower.
Paper LBO Framework
Step 1: Entry Equity
Entry Equity=Purchase Price−Debt
Step 2: Exit Equity
Exit Equity=Exit EV−Remaining Debt+Excess Cash
Step 3: Returns Calculation
MoM=Entry EquityExit Equity
Convert MoM to IRR using the lookup table.
IRR Lookup Table
Memorize this.
| MoM | 3 Years | 5 Years |
|---|
| 1.5x | ~14% | ~8% |
| 2.0x | ~26% | ~15% |
| 2.5x | ~36% | ~20% |
| 3.0x | ~44% | ~25% |
Rule of thumb: 2x in 5 years ≈ 15% IRR. 3x in 5 years ≈ 25% IRR.
The Rule of 72 / 115 / 144:
- Double (2x): 72 / Years ≈ IRR (e.g., 72 / 5 ≈ 14.4%)
- Triple (3x): 115 / Years ≈ IRR (e.g., 115 / 5 ≈ 23%)
- Quadruple (4x): 144 / Years ≈ IRR
Use these to gut-check any LBO model output immediately.
Worked Example
Prompt: Buy a company for $100M at 5x EBITDA. 60% Debt, 40% Equity. 10% interest rate. EBITDA flat at $20M with 100% FCF conversion. Exit after 5 years at same multiple. Calculate IRR.
Step 1: Entry Equity
- Purchase Price: $100M
- Debt: $60M (60%)
- Entry Equity: $40M
Step 2: Exit Equity
- Annual FCF: $20M EBITDA − $6M Interest = $14M
- Total Cash Generated: $14M × 5 = $70M
- Debt Repaid: $60M (fully paid off)
- Excess Cash: $70M − $60M = $10M
- Exit EV: $100M (5x × $20M EBITDA)
- Exit Equity: $100M + $10M = $110M
Step 3: Returns
- MoM: $110M ÷ $40M = 2.75x
- IRR: 2.75x over 5 years falls between 2.5x (~20%) and 3.0x (~25%) → ~22%
Standard Interview Response
"Walk me through an LBO."
"An LBO is an acquisition funded primarily with debt, where the target's cash flows service that debt over a 3-5 year holding period.
Step 1: Make assumptions—Purchase Price, Debt/Equity split, Interest Rate.
Step 2: Build Sources & Uses. Sources: Debt + Equity. Uses: Purchase Price + Fees.
Step 3: Adjust the Balance Sheet for the new capital structure. Add Goodwill if purchase price exceeds book value.
Step 4: Project financials to calculate Free Cash Flow available for debt repayment.
Step 5: Calculate Exit Value using an EBITDA multiple, subtract remaining Net Debt, determine Ending Equity Value. Returns measured as MoM and IRR.
The three drivers of returns are EBITDA growth, multiple expansion, and debt paydown."
Interview Script
A leveraged buyout is an acquisition where a private equity firm finances the purchase primarily with debt—typically 50-70% of the purchase price—using the target company's own cash flows and assets to secure and repay that debt. The logic is that leverage magnifies returns: if you buy a company with 30% equity and the value increases, your equity return is much higher than if you'd paid all cash. This is why LBO targets need stable, predictable cash flows—you're essentially betting on the company's ability to service debt, not on growth.