Question
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
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 year,
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.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored 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