MOIC is the multiple of invested capital. It answers the question - what multiple of your...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
MOIC is the multiple of invested capital. It answers the question - what multiple of your investment did you receive during the life of the investment (dividends if any, and proceeds when you exited the investment)? So if you invested $5 of equity and got back $8 your MOIC would be 8/5 or 1.6x. What is the MOIC for the equity sponsor in this LBO at the end of five years (end of 2010) if the exit EBITDA multiple is 6.6x? Assume that the positive cash flows are used to pay down debt and not to pay dividends. Format 12.34x as 12.3 Assumptions Base Year Sponsor Target IRR Exit Mulitple Tax Rate Circular On? Sources Senior Debt Sub Debt Mezzanine Spors or Equity Total 2005 25.0% 6.0x 38.0% Yes 6,250 5.000 0 3,488 $14,738 Revolver Senior Debt Sub Debt Mezzanine Mult % Total 2.5x 42.4% 20x 33.9% 0.0% 0.0x 1.4x 23.7% 5.9 100.0% 2.50x 2.00x 0.00x Total 5.0% 8.0% 10.0% 12.0% Uses Purchase Equity Refinance Net Debt Transaction Fees $8,588 6,000 150 $14,736 Purchase Price Calculation Basic Shares Current PPS Offer Premium Offer PPS FD Shares Equity Offer Price 370.0 $20.00 15.0% $23.00 373.3 $8.596 Free Cash Flow EBITDA Less: CapEx Less: Increase in NWC Less: Cash Interest Less: Cash Taxes FCF for Debt Repayment Options Table Potentials 5.0 40 30 20 140 2006 $2,700 (864) (40) (980) (325 490 Strike Include Proceeds $15.00 5.0 $75.0 17.00 19.00 25:00 08.0 57.0 4.0 3.0 0.0 12.0 0.0 $200.0 2007 2008 $2.916 $3,149 2009 2010 $3.401 $3,673 (933) (1.008) (1,088) (1.175) (43) (47) (50) (937) (883) (819) (398) (478) (568) 808 734 870 (54) (742) (667) 1,034 MOIC is the multiple of invested capital. It answers the question - what multiple of your investment did you receive during the life of the investment (dividends if any, and proceeds when you exited the investment)? So if you invested $5 of equity and got back $8 your MOIC would be 8/5 or 1.6x. What is the MOIC for the equity sponsor in this LBO at the end of five years (end of 2010) if the exit EBITDA multiple is 6.6x? Assume that the positive cash flows are used to pay down debt and not to pay dividends. Format 12.34x as 12.3 Assumptions Base Year Sponsor Target IRR Exit Mulitple Tax Rate Circular On? Sources Senior Debt Sub Debt Mezzanine Spors or Equity Total 2005 25.0% 6.0x 38.0% Yes 6,250 5.000 0 3,488 $14,738 Revolver Senior Debt Sub Debt Mezzanine Mult % Total 2.5x 42.4% 20x 33.9% 0.0% 0.0x 1.4x 23.7% 5.9 100.0% 2.50x 2.00x 0.00x Total 5.0% 8.0% 10.0% 12.0% Uses Purchase Equity Refinance Net Debt Transaction Fees $8,588 6,000 150 $14,736 Purchase Price Calculation Basic Shares Current PPS Offer Premium Offer PPS FD Shares Equity Offer Price 370.0 $20.00 15.0% $23.00 373.3 $8.596 Free Cash Flow EBITDA Less: CapEx Less: Increase in NWC Less: Cash Interest Less: Cash Taxes FCF for Debt Repayment Options Table Potentials 5.0 40 30 20 140 2006 $2,700 (864) (40) (980) (325 490 Strike Include Proceeds $15.00 5.0 $75.0 17.00 19.00 25:00 08.0 57.0 4.0 3.0 0.0 12.0 0.0 $200.0 2007 2008 $2.916 $3,149 2009 2010 $3.401 $3,673 (933) (1.008) (1,088) (1.175) (43) (47) (50) (937) (883) (819) (398) (478) (568) 808 734 870 (54) (742) (667) 1,034
Expert Answer:
Answer rating: 100% (QA)
Purchase price in 2005 14736 million Equity invested 3485 millio... View the full answer
Related Book For
Income Tax Fundamentals 2013
ISBN: 9781285586618
31st Edition
Authors: Gerald E. Whittenburg, Martha Altus Buller, Steven L Gill
Posted Date:
Students also viewed these accounting questions
-
The following additional information is available for the Dr. Ivan and Irene Incisor family from Chapters 1-5. Ivan's grandfather died and left a portfolio of municipal bonds. In 2012, they pay Ivan...
-
S Pellah beginning capital $80,000 and M Berry beginning capital $120,000 are partners. During 2017 the partnership earned net income of $90,000 and Pellah made drawings of $24,000 while Berry made...
-
Read the case study "Southwest Airlines," found in Part 2 of your textbook. Review the "Guide to Case Analysis" found on pp. CA1 - CA11 of your textbook. (This guide follows the last case in the...
-
Find keys K such that DESK (DESK (x)) = x, for all x Such a key is sometimes called a weak key. How many weak keys can you find? To solve this problem you need to look up the exact key schedule...
-
The void fraction of a porous medium is the ratio of the void volume to the total volume of the material. The void is the hollow space within the material; it may be filled with a fluid. A...
-
Obtain the surface and contour plots for the function z = -x 2 + 2xy + 3y 2 . This surface has the shape of a saddle. At its saddlepoint at x = y = 0, the surface has zero slope, but this point does...
-
If you were stranded on a deserted island with only one criterion for measuring value creation, which would you want to use? Why?
-
How does operating income differ from net income? How do operating assets differ from total assets? What is the advantage in removing non-operating items from the DuPont analysis?
-
An exponential sequence (G.P.) has a positive common ratio. If the sum to infinity of the sequence is 25 and the sum of the first 2 terms is 16, find the (a) fifth term; (b) sum of the first 4 terms,...
-
Table 1: Calculation of 3 month forward rates using the simple interest rate parity principle (4 marks) Exchange rate Forward rate 3 months Workings (show calculations in this column) from now...
-
Cerasa et al. (2017) were interested in comparing chefs and non-chefs. Which type of research design did they use and why? Experimental Design; they were able to randomly assign their participants....
-
Assume that you have been asked to develop a policy discussing the use of mobile electronic devices in meetings. Your boss can't decide whether to ask you to develop a short policy or a more rigorous...
-
Advice to parents about promoting self-esteem in school-age children. 1.How does level of self-esteem typically change during middle childhood? What factors contribute to this change? 2.What are some...
-
Accounts payable, March 1 Work in process, March 1 Finished goods, March 1 Materials, March 31 Accounts payable, March 31 Finished goods, March 31 Actual factory overhead Cost of goods sold Payment...
-
If a monopolists demand curve is downward sloping and linear, then its total revenue curve must be a. identical to the demand curve. b. a ray from the origin with a slope equal to price. c....
-
[The following information applies to the questions displayed below.] Marco Company shows the following costs for three jobs worked on in April. Job 306 Job 307 Job 308 Balances on March 31 Direct...
-
The unadjusted trial balance of Riverbed Ltd., a public company following IFRS, at December 31, 2023, is as follows: Debit Credit Cash $10,000 Accounts receivable 55,850 Allowance for doubtful...
-
The following processes constitute the air-standard Diesel cycle: 12: isentropic compression,23: constant-volume energy addition (T and P increase),34: constant-pressure energy addition (v...
-
Harold Conners (Social Security number 785-23-9873) lives at 13234 DeMilo Drive, Houston, TX 77052, and is self-employed for 2012. He estimates his required annual estimated tax payment for 2012 to...
-
Kent Pham, CPA, is a 45-year-old single taxpayer living at 169 Trendie Street, La Jolla, CA 92037. His Social Security number is 865-68-9635. In 2012, Kent's W-2 as the controller of a local...
-
Ken paid the following amounts for interest during 2012: Qualified interest on home mortgage...........................................$4,700 Auto loan...
-
Carl William, Inc. is a conservatively managed boat company whose motto is, The old ways are the good ways. Management has always used straight-line depreciation for tax and external reporting...
-
Assume the same facts as given in P12-31, except that management intends to use double-declining balance depreciation with a switch to straight-line depreciation (applied to any undepreciated...
-
Fritz Gilgen is evaluating a proposal to purchase a new processor that would cost \($180,000\) and have a salvage value of \($18,000\) in five years. Fritzs cost of capital is 14 percent. It would...
Study smarter with the SolutionInn App