# LBO Banking Analysis Assignment Help

LBO Banking Analysis Assignment Help
LBO Banking Analysis Assignment Help
1) Using the assumptions below, calculate ValueCo’s enterprise value and equity
purchase price
(\$ in millions)
Assumptions
LTM 9/30/2019 EBITDA \$700.0
Entry EBITDA Multiple 8.0x
Total Debt 1,500.0
Cash and Cash Equivalents 250.0
a. Calculate enterprise value
_______________________________________________________________
b. Calculate equity purchase price
_______________________________________________________________
LBO Banking Analysis Assignment Help
2) Using the enterprise value and equity purchase price determined in the prior
question, as well as the following assumptions, complete the sources and
uses table and answer the following questions (round numbers to nearest
decimal point)
(\$ in millions)
Assumptions
New Revolver Size (undrawn at close) \$250.0
Senior Secured Leverage 4.0x
Total Leverage 5.2x
Equity Contribution 35.0%
Cash on Hand 250.0
Financing Fees 100.0
Other Fees and Expenses 30.0
*Assume ValueCo’s debt is fully refinanced
CHAPTER 5
170 CHAPTER 5 QUESTIONS
(\$ in millions)
Sources of Funds Uses of Funds
Revolving Credit Facility A) Purchase ValueCo Equity
Term Loan B B) Repay Existing Debt
Equity Contribution D) Financing Fees
Cash on Hand Other Fees and Expenses
Total Sources E) Total Uses
LBO Banking Analysis Assignment Help
a. Determine ValueCo’s pro forma revolver balance
_______________________________________________________________
b. Calculate the term loan B principal amount
_______________________________________________________________
c. Calculate the senior notes principal amount
_______________________________________________________________
d. Calculate the sponsor’s equity contribution
_______________________________________________________________
e. Determine the total sources amount
_______________________________________________________________
LBO Analysis 171
3) Given the sources and uses of funds determined in the prior question, as well
as the opening balance sheet below, complete the pro forma balance sheet at
(\$ in millions)
Balance Sheet
Opening
2019
LBO Banking Analysis Assignment Help
– 2019
Cash and Cash Equivalents \$250.0
Accounts Receivable 450.0
Inventories 600.0
Prepaids and Other Current Assets 175.0
Total Current Assets \$1,475.0 A)
Property, Plant and Equipment, net 2,500.0
Goodwill 1,000.0 B)
Intangible Assets 875.0
Other Assets 150.0
Deferred Financing Fees –
Total Assets \$6,000.0 C)
Accounts Payable 215.0
Accrued Liabilities 275.0
Other Current Liabilities 100.0
Total Current Liabilities \$590.0
Revolving Credit Facility –
Term Loan A –
Term Loan B –
Term Loan C –
Existing Term Loan 1,000.0
2nd Lien –
Senior Notes –
Existing Senior Notes 500.0
Senior Subordinated Notes –
Other Debt –
Deferred Income Taxes 300.0
Other Long-Term Liabilities 110.0
Total Liabilities \$2,500.0 D)
Noncontrolling Interest –
Shareholders’ Equity 3,500.0
Total Shareholders’ Equity \$3,500.0
Total Liabilities and Equity \$6,000.0 E)
Balance Check 0.000 0.000
172 CHAPTER 5 QUESTIONS
a. Calculate ValueCo’s pro forma current assets balance
_______________________________________________________________
b. Calculate pro forma goodwill
_______________________________________________________________
c. Calculate pro forma total assets
_______________________________________________________________
d. Calculate pro forma total liabilities
_______________________________________________________________
e. Calculate pro forma shareholders’ equity
_______________________________________________________________
4) Using the LBO financing structure previously determined, as well as the
assumptions below, calculate ValueCo’s pro forma interest expense and
appropriate coverage and leverage ratios at transaction closing
Having a hard time figuring out how to do your assignment?
Ask our experts for help and get it done in no time!

## Calculate the price of your order

550 words
We'll send you the first draft for approval by September 11, 2018 at 10:52 AM
Total price:
\$26
The price is based on these factors:
Number of pages
Urgency
Basic features
• Free title page and bibliography
• Unlimited revisions
• Plagiarism-free guarantee
• Money-back guarantee
On-demand options
• Writer’s samples
• Part-by-part delivery
• Overnight delivery
• Copies of used sources
Paper format
• 275 words per page
• 12 pt Arial/Times New Roman
• Double line spacing
• Any citation style (APA, MLA, Chicago/Turabian, Harvard)

# Our guarantees

Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.

### Money-back guarantee

You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.

### Zero-plagiarism guarantee

Each paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.

### Free-revision policy

Thanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.