The case was an actual buyout of Toys "R" Us by a consortium of private equity firms that included KKR, Bain, Capital and Vornado (pages 521 to 538 of the textbook by Stowell). You are asked to join the consortium. Before making your decision, please provide the following:

1. an LBO model with estimate/projection in relevant returns;

2. risks and merits of the transaction;

3. your opinion on the proposed capital structure;

4. potential exit strategy; and

5. your decision as to whether or not to join the consortium.