Assume that PE firm Omega is purchasing Company Alpha at the end of 2021. ...

50.1K

Verified Solution

Question

Accounting

Assume that PE firm Omega is purchasing Company Alpha at the end of 2021. Purchase multiple is 10X LTM EBITDA. Company Alpha has $200mm of revenues in 2021, expected to grow $25mm annually for the next 3 years. Alpha has an EBITDA margin of 50%, which will remain unchanged. The initial leverage of 5X EBITDA will be taken at the time of the deal. $75mm of debt will be paid down before the exit. There is no multiple expansion at the exit (exit multiple is the same as purchase multiple.) What is the entry/purchase value? Prepare the sources and uses of capital table for the LBO.
(10 points) What is the value of Company Alpha at exit (year 3)? What is the value of sponsors equity at exit? What is the cash-on-cash return for the sponsors?

Answer & Explanation Solved by verified expert
Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
Become a Member

Other questions asked by students