Please work on the Cash-in / Cash-out Sheet

Case XFIN is a joint stock company, and 100% of its shares is owned by "the Founding Partner". A PE firm would like to invest in XFIN. Point Scenario 1 XFIN AS's total equity value before the investment Total PE Investment PE's Cash-in Investment PE's Cash-out Investment $USmn 200 150 100 50 Q10a - What is the post transaction equity value? 2,5 Q10b - What will be the shareholding of the PE firm after the transaction? (%) 2,5 Q10c - Why do you think the Founding Shareholder wants $100mn cash-in? (in 3 sentences) 2,5 Point Scenario Il XFIN AS's total equity value before the investment Total PE Investment PE's Cash-in Investment PE's Cash-out Investment $ USmn 200 150 50 100 Q10d - What will be the shareholding of the PE firm after the transaction? (%) 2,5 Case XFIN is a joint stock company, and 100% of its shares is owned by "the Founding Partner". A PE firm would like to invest in XFIN. Point Scenario 1 XFIN AS's total equity value before the investment Total PE Investment PE's Cash-in Investment PE's Cash-out Investment $USmn 200 150 100 50 Q10a - What is the post transaction equity value? 2,5 Q10b - What will be the shareholding of the PE firm after the transaction? (%) 2,5 Q10c - Why do you think the Founding Shareholder wants $100mn cash-in? (in 3 sentences) 2,5 Point Scenario Il XFIN AS's total equity value before the investment Total PE Investment PE's Cash-in Investment PE's Cash-out Investment $ USmn 200 150 50 100 Q10d - What will be the shareholding of the PE firm after the transaction? (%) 2,5