During a five-year LBO hold, the sponsor executes a $40 million dividend recap at the end of year 3, funded by additional subordinated debt. Entry data: EBITDA $50 million, multiple 8.0x, initial net debt $280 million. Exit data: EBITDA $80 million, multiple 10.0x. Over the hold, the company amortizes $60 million of original debt. Exit net debt is $260 million (includes the recap debt). The sponsor invested the full entry equity and retains 100% ownership. Construct the value-creation bridge, then compute total sponsor proceeds including the dividend. Explain why the dividend does not appear as a separate value driver.
EliteModel answer
Entry EV = 8.0 x $50M = $400M. Entry equity = $400M - $280M = $120M. Sponsor check = $120M. Exit EV = 10.0 x $80M = $800M. Exit equity = $800M - $260M = $540M. Equity gain = $540M - $120M = $420M.
Bridge components:
- EBITDA growth: ($80M - $50M) x 8.0 = $240M
- Multiple expansion: (10.0 - 8.0) x $50M = $100M
- Cross-term: ($80M - $50M) x (10.0 - 8.0) = $60M
- Net debt reduction: $280M - $260M = $20M (positive because amortization of $60M exceeded the recap debt of $40M) Sum = $240M + $100M + $60M + $20M = $420M, ties.
Total sponsor proceeds: $40M dividend at year 3 + $540M exit equity at year 5 = $580M. MoIC = $580M / $120M = 4.83x. The bridge measures the change in the company's equity value on its balance sheet; the dividend is a distribution of that value, not a source of new value. The $40M recap is reflected in the bridge via the net debt reduction component: without the recap, exit net debt would have been $220M ($280M - $60M), and net debt reduction would have been $60M, adding $40M more to equity gain. The total MoIC would still be 4.83x because the same total enterprise value and operations produce the same total proceeds, just with different timing.
Follow-up pressure:
- Estimate the IRR with and without the recap using the weighted-average-life approximation. How many basis points does the recap add?
- If the recap debt carried a 2% OID and $2M in fees, what is the net cash received by the sponsor and the true exit net debt? Recalculate MoIC.
- Suppose the recap debt was a toggle note with 8% PIK and no cash interest, and it all accreted to year 5. How would exit net debt change, and does the MoIC still equal the no-recap scenario?
This is an advanced Superday-level question with a full model answer, part of IB Atlas's practice bank.
Start freeRelated topics
- In value-creation bridge analysis, what is the cross-term, and why does it matter? Describe two common methods for allocating the cross-term to the primary drivers. Which method do you prefer and why?
- Why do private equity sponsors insist on management rolling over a meaningful portion of their sale proceeds in an LBO? Discuss the incentive alignment and underwriting implications. How does a large rollover affect the sponsor's required equity check and the risk profile of the deal?
- Explain why debt paydown is a real source of equity value creation even when it requires no operational improvement to the business at all.
- Why must total sources equal total uses in an LBO, and is this an accounting identity or a real economic constraint? Explain the difference.
- What is the difference between Term Loan A and Term Loan B in terms of buyer base, amortization, and covenant package?