Answered step by step
Verified Expert Solution
Question
1 Approved Answer
CAN YOU PLEASE DO IT IN EXCEL AND SHOW INSTRUCTION HOW YOU DID IT? THANK YOU Firm XYZ is considering a leveraged buyout of BadlyRun.
CAN YOU PLEASE DO IT IN EXCEL AND SHOW INSTRUCTION HOW YOU DID IT? THANK YOU
Firm XYZ is considering a leveraged buyout of BadlyRun. It plans to exit at the end of 5 years. BadlyRun LTM EBITDA of $250mm and XYZ believes that the new management team could keep EBITDA flat for the next 5 years. XYZ is taking on a debt of $750mm at 10% interest, and BadlyRun expects working capital to be a source of funds (cash inflow) at $6mm per ye it requires CAPEX of $35mm per year and it has a tax rate of 40%. Assume no transaction fees, zero minimum cash required, and that PP&E on the balance sheet remains constant (meaning no expense in PPE) for the next 5 years. Assume that excess cash is NOT used to repay debt, and instead simply accumulates on the Balance Sheet. Calculate the purchase price of BadlyRun required for XYZ to obtain a 3.0x invested capital if it plans to sell BadlyRun after five years at an EV / EBITDA multiple of 6.0x. Firm XYZ is considering a leveraged buyout of BadlyRun. It plans to exit at the end of 5 years. BadlyRun LTM EBITDA of $250mm and XYZ believes that the new management team could keep EBITDA flat for the next 5 years. XYZ is taking on a debt of $750mm at 10% interest, and BadlyRun expects working capital to be a source of funds (cash inflow) at $6mm per ye it requires CAPEX of $35mm per year and it has a tax rate of 40%. Assume no transaction fees, zero minimum cash required, and that PP&E on the balance sheet remains constant (meaning no expense in PPE) for the next 5 years. Assume that excess cash is NOT used to repay debt, and instead simply accumulates on the Balance Sheet. Calculate the purchase price of BadlyRun required for XYZ to obtain a 3.0x invested capital if it plans to sell BadlyRun after five years at an EV / EBITDA multiple of 6.0xStep by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access with AI-Powered Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started