Reference no: EM131391483
Bagus PE is preparing to Buy-out Target Enterprise valued at 7x EBITDA at end 2016. Banks have committed to the financing:
a. Senior Debt at spread of 2%
b. Junior Debt at spread of 4% cash and total PIK of 8%
c. Assume base rate of 4%
d. At least 50% of Senior Debt has to be repaid within 5 years
e. Net Debt/EBITDA cannot exceed 5x at any time
A very experienced senior management team has been recruited. Management is agreeable to co-invest $2.5m for 8% equity stake. Assume transaction fees of 5%
Previous management had been focused on cost cutting and neglected capex. Post acquisition, it is estimated that $8m capex will have to be spent each year over the next 3 years from end 2017 and $5m for another 2 years. Depreciation of new equipment will take place equally over 5 years. The existing Fixed Assets will be depreciated over the next 2 years.
Revenue suffered a dip in 2016. The new management is confident of turning the business around and project 8 % growth for 1 year post acquisition and 10% thereafter. They also plan to renegotiate supplier and customer contracts and reduce Net Working Capital to 10% of revenue. Gross Margin and EBITDA Margin are expected to hold steady.
Work out a Financing Model for Bagus PE utilising Senior and Junior Debt and aiming to exceed IRR of 25% by year 5. Assume an Entry Multiple of 7 and Exit Multiple of 8. Show your working in the Worksheet "Working". Fill in a number or formula into each of the Green cells. Show ALL workings. DO NOT change any other cells in the worksheet. Can Target IRR be reached in Year 5 if there was no increase in exit multiple?
Attachment:- Assignment File.rar
|
Find the time required for the flywheel to coast to rest
: A 4000-lb flywheel with a radius of gyration of 27 in. is allowed to coast to rest from an angular velocity of 450 rpm. Knowing that kinetic friction produces a couple of magnitude 125 lb . in., determine the time required for the flywheel to coas..
|
|
How should government justify telling private industry
: How should government justify telling private industry how to set up or improve their cybersecurity? Describe real-world examples that help support your discussion.
|
|
Find the required minimum speed of shaft ab
: The shaft-disk-belt arrangement shown is used to transmit 2.4 kW from point A to point D. Knowing that the maximum allowable couples that can be applied to shafts AB and CD are 25 N . m and 80 N . m, respectively, determine the required minimum sp..
|
|
Describe possible errors and potential case impact
: Shows such as Law and Order have glorified the roles of prosecuting and defending attorneys, the judge, the bailiff, and the jury, and the popularity of these types of shows have brought these courtroom participants into the living rooms of everyd..
|
|
Work out a financing model for bagus pe
: Work out a Financing Model for Bagus PE utilising Senior and Junior Debt and aiming to exceed IRR of 25% by year 5. Assume an Entry Multiple of 7 and Exit Multiple of 8
|
|
Security and false claims
: Assignment Purpose: The purpose of this assignment is to learn about the False Claims Act Assignment Description: This is a Group Assignment Using your textbook and intranet sources, research the False Claims Act as it relates to Healthcare and He..
|
|
Explain the scenario using the three ethical frameworks
: Evaluate the scenario using the three ethical frameworks (consequential, deontological and humanist) that were discussed in the text. Identify which framework resonates with your own line of thinking.
|
|
Employee transition during repatriation
: Describe what employers can do to improve the employee's transition during repatriation. Explain some of the reasons why an employer would bring an expatriate home early?
|
|
What is the best way or ways to structure lennys capital
: Joan Smith and Tony Jones - lifelong friends - want to start a computer software business. They are both married and have young children, and their spouses are not working. Both Joan and Tony have computer expertise and want to be actively invol..
|