Finance – Case Study LPO Model

Finance – Case Study LPO Model

 

Don't use plagiarized sources. Get Your Custom Essay on
Finance – Case Study LPO Model
Just from $13/Page
Order Essay

Case Study:Kcoffee

LBO Model Test Instructions

A private equity firm is considering the leveraged buyout of , KCoffee a privately-owned coffee company. In the last twelve months (“LTM”), KCoffee generated $2bn in revenue and $150 mm in EBITDA. If acquired, the PE firm believes Kcoffee’s revenue can continue to grow 15% YoY while its EBITDA margin remains constant.

To fund this transaction, the PE firm was able to obtain 4.0x EBITDA in Term Loan B (“TLB”) financing – which will come with a seven-year maturity, 5% mandatory amortization, and priced at LIBOR + 500 with a 2% floor. Packaged alongside the TLB is a $50mm revolving credit facility (“revolver”) priced at LIBOR + 500 with an unused commitment fee of 0.25%. For the last debt instrument used, the PE firm raised 2.0x in Senior Notes that carries a seven-year maturity and an 8.5% coupon rate. The financing fees were 2% for each tranche while the total transaction fees incurred were $15 mm.

On KCoffee’s balance sheet, there is $300mm of existing debt and $50mm in cash, of which $30mm is considered excess cash. The business will be delivered to the buyer on a “cash-free, debt-free basis”, which means the seller is responsible for extinguishing the debt and keeps all the excess cash. The remaining $20mm in cash will come over in the sale, as this is cash that the parties determined is required to keep the business operating smoothly.

Assume for each year that KCoffee’s depreciation & amortization expense (“D&A”) will be 5% of revenue, capital expenditures (“Capex”) requirement will be 2% of revenue, the change in net working capital (“NWC”) will be 1% of revenue, and the tax rate will be 35%.

If the PE firm were to purchase KCoffee at 10.0x LTM EV/EBITDA on 12/31/2021 and then exit at the exact LTM multiple after a five-year time horizon, what would the implied IRR and cash-on-cash return of the investment be?

Resources:

Please follow the case study on the following date.

Basic LBO Model Test

Outcome:

One Excel Sheet File

Calculate the price
Make an order in advance and get the best price
Pages (550 words)
$0.00
*Price with a welcome 15% discount applied.
Pro tip: If you want to save more money and pay the lowest price, you need to set a more extended deadline.
We know how difficult it is to be a student these days. That's why our prices are one of the most affordable on the market, and there are no hidden fees.

Instead, we offer bonuses, discounts, and free services to make your experience outstanding.
How it works
Receive a 100% original paper that will pass Turnitin from a top essay writing service
step 1
Upload your instructions
Fill out the order form and provide paper details. You can even attach screenshots or add additional instructions later. If something is not clear or missing, the writer will contact you for clarification.
Pro service tips
How to get the most out of your experience with AssignmentsPros
One writer throughout the entire course
If you like the writer, you can hire them again. Just copy & paste their ID on the order form ("Preferred Writer's ID" field). This way, your vocabulary will be uniform, and the writer will be aware of your needs.
The same paper from different writers
You can order essay or any other work from two different writers to choose the best one or give another version to a friend. This can be done through the add-on "Same paper from another writer."
Copy of sources used by the writer
Our college essay writers work with ScienceDirect and other databases. They can send you articles or materials used in PDF or through screenshots. Just tick the "Copy of sources" field on the order form.
Testimonials
See why 20k+ students have chosen us as their sole writing assistance provider
Check out the latest reviews and opinions submitted by real customers worldwide and make an informed decision.
Literature
YES! Thanks a lot!!!
Customer 452443, January 31st, 2021
Psychology
Thank you!!!
Customer 452443, August 2nd, 2021
Art (Fine arts, Performing arts)
Thank you.
Customer 452453, March 13th, 2021
Technology
Life Saver!!!!
Customer 452443, February 6th, 2021
11,595
Customer reviews in total
96%
Current satisfaction rate
3 pages
Average paper length
37%
Customers referred by a friend
OUR GIFT TO YOU
15% OFF your first order
Use a coupon FIRST15 and enjoy expert help with any task at the most affordable price.
Claim my 15% OFF Order in Chat
Live Chat+1 (985) 289-4677EmailWhatsApp

Order your essay today and save 30% with the discount code ESSAYHELP