PURPOSE OF MODEL
User-friendly financial model to project and analyze the financial outcomes of a management buyout (MBO) transaction. The model enables the user to project the financial performance and position (3-statement financial forecast) and investor IRR over a 5-year period post-MBO transaction, including any revenue and cost changes/improvements expected to be generated under the new ownership. The model also enables the user to qualify the intrinsic value of the business pre and post-MBO transaction using the discounted cash flow (DCF) approach.
The model compares these outputs in a dashboard to help the user calculate and understand the financial feasibility of the MBO transaction, including, amongst others:
– Investor IRR
– Sources and uses of funds
– Transaction details and financing requirements
– Projected revenue, EBITDA, and net profit performance pre and post-MBO transaction
– Intrinsic enterprise and equity values before and after the transaction
– Gearing, ROE, and margin development pre and post-MBO transaction
The model includes 3 scenarios for post-MBO revenue and cost changes/improvements and projected financial statements for both pre and post-MBO transactions showing goodwill and impact changes in capital structure.
The model follows good practice financial modeling principles and includes instructions, checks, and input validations.
KEY OUTPUTS
The key outputs include:
– Projected full financial statements (Income Statement, Balance Sheet, and Cash flow Statement) across 5 years presented on a yearly basis for the company pre and post-MBO transaction;
– Discounted cash flow valuation using the projected cash flow output pre and post-MBO transaction
– Ratio Analysis based on projected financial statements
– Summarised tables and charts showing:
o Key transaction details including offer price, financing requirements, sources and uses of funds
o Investor cumulative net cash flow and IRR by projection year
o Key performance metrics and ratio comparison between pre and post-MBO companies, including revenue growth, EBITDA, net profit, margin, ROE, and debt to equity ratios)
o Key valuation comparison pre and post-MBO transaction
KEY INPUTS
Inputs are split into Setup inputs, Pre-MBO assumptions, and assumptions for MBO transaction
Setup Inputs:
– Names of transaction and company;
– Currency;
– Transaction close period;
– Naming for post-MBO scenarios;
– Naming for debt and equity sources of funds for MBO transactions.
Pre-MBO Projection Inputs:
– Latest P&L and balance sheet actuals;
– Forecast revenue;
– Forecast cost of sales;
– Forecast operating expenses, including depreciation;
– Fixed asset additions;
– Borrowing additions/repayments;
– Dividend distributions;
– Tax rate and interest rates;
– Debtor and creditor days;
– Inventory percentage of cost of sales;
– Discount rate and terminal growth rate.
Post-MBO Inputs:
– Financing details include offer premium, transaction fees, working capital requirement, Capex investment, contributions by each debt and equity investor
– Capex investments and useful lives
– Goodwill amortization (if applicable)
– Post-MBO exit multiples, discount rate, and terminal value growth rate
– MBO-driven changes/improvements (revenue increases, cost reductions, dividend distributions) for each scenario
– Pro-forma opening balance sheet adjustments.
MODEL STRUCTURE
The model comprises of 8 tabs split into input (‘i_’), calculation (‘c_’), output (‘o_’) and system tabs. The tabs to be populated by the user are the input tabs, which include ‘i_Setup’ for model and transaction general assumptions and ‘i_Pre_MBO’ for specific projection assumptions relating to the company pre-MBO and ‘i_Post_MBO’ for the detailed MBO-related assumptions. The calculation tabs use the user-defined inputs to calculate and produce the projection outputs, which are presented in the calculation tabs and the ‘o_Dashboard’ tab.
System tabs include:
– A ‘Front Sheet’ containing a disclaimer, instructions, and contents;
– A checks dashboard containing a summary of checks by tab.
KEY FEATURES
Other key features of this model include the following:
– The model follows good practice financial modeling guidelines and includes instructions, checks, and input validations to help ensure input fields are populated accurately;
– The model enables the user to prepare projections for the company on a pre and post-MBO basis;
– The model includes the possibility to model 3 scenarios for MBO-driven changes/improvements with a drop-down in the dashboard tab to change scenarios.
– The model is not password protected and can be modified as required following download;
– The model is reviewed using specialized model audit software to help reduce the risk of formula inconsistencies;
– Apart from projecting revenue and costs, the model includes the possibility to model receivables and payables, inventory, fixed assets, borrowings, dividends, and corporate tax;
– Business names, currency, and transaction close date are fully customizable;
– The model included an integrated discounted cash flow valuation for the company on a pre and post-MBO basis;
– The model includes up to 6 separate debt and 6 separate equity investors financing the MBO transactions with IRR calculations computed for each equity investor across the projection period.
– The model includes a checks dashboard that summarises all the checks included in the various tabs making it easier to identify any errors.
MODIFICATIONS
If you require any be-spoke modifications to the tool, we are more than happy to assist with this. Please send us a message through the Contact Author button or email at [email protected]
ABOUT PROJECTIFY
We are financial modeling professionals with experience working in big 4 business modeling teams and strong experience supporting businesses with their financial planning and decision support needs. Our aim is to provide robust and easy-to-use models that follow good practice financial modeling guidelines and assist individuals and businesses with key financial planning and analysis processes.
We are keen to ensure our customers are satisfied with the tools / models they purchase and will be more than happy to assist with any questions or support required following or in advance of purchase.
We are also always keen to receive feedback, so please do let us know any feedback you have on our models by sending us a message or submitting a review.
Similar Products
Other customers were also interested in...
Leveraged Buyout (LBO) Financial Projection Model
User-friendly financial model to project and analyse the financial outcomes (IRR, projected financia... Read more
Investment Holding Company 3 Statement Financial P...
3 statement 5 or 8 year rolling financial projection Excel model for an investment holding company h... Read more
Divestiture (Cash Sale) Financial Projection Model
User-friendly financial model to project and analyse the financial outcomes (valuation, projected fi... Read more
Mergers and Acquisition (M&A) Financial Projec...
User-friendly financial model to project and analyze the financial outcomes and feasibility of an Me... Read more
Divestiture (Spin Off) Financial Projection Model
User-friendly financial model to project and analyse the financial outcomes (valuation, projected fi... Read more
Multi-Entity Group Generic Monthly 5-Year 3 Statem...
User-friendly 3 statement 5 year rolling financial projection Excel model for a Multi-entity Group (... Read more
Personal Financial Planning Model with Monte Carlo...
User-friendly excel model to project personal or family cash flow and net worth across a 50-year tim... Read more
Actual vs. Budget Variance Analysis Template
Excel model and dashboard for the preparation of a monthly budget and to track actual performance ag... Read more
Generic 5-Year Monthy Rolling Financial Projection...
PURPOSE OF TOOL Highly versatile and user-friendly Excel model for the preparation of a 5-year rol... Read more
Private Equity Fund Model (Investor Cashflows)
Private Equity Financial Model to analyze fund cashflows and returns available to Limited Partners (... Read more
You must log in to submit a review.