LBO.Guru
v1
USD in $M
Assumptions
Sources
$
xEBITDA
%
Debt
Equity
Total Sources
100.0%
Uses
$
xEBITDA
%
Purchase Price
Transaction Expenses
Total Uses
100.0%
Company
EBITDA:
$M
EBITDA Growth:
%
EBITDA to Free Cash Flow Conversion %:
%
Transaction
Purchase Multiple:
x
Exit Multiple:
x
Financing
Leverage Multiple:
x
Interest Rate:
%
Add-on Acquisitions
Annual Add-on EBITDA:
$M
Add-on Purchase Multiple (Pre-Synergy):
x
Annual Synergies from Add-ons:
$M
Add-on EBITDA Growth Rate:
%
Year of Add-on Acquisition:
Year
Show Additional Assumptions
Middle Market
Mega Cap
Dem Franchize Boyz
Holding Period:
years
Management Equity %:
%
Tax Rate %:
%
Transaction Expenses (% of TEV):
%
Returns
IRR:
MOIC:
Profit ($M):
Show Sensitivities
Sensitivity Analysis
Entry vs. Exit Multiple (IRR / MOIC)
EBITDA CAGR vs. Exit Multiple (IRR / MOIC)
Entry Multiple vs. Leverage Multiple (IRR / MOIC)