Create a pro forma cap table (with formulas) and sources and uses for the following: Current...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Create a pro forma cap table (with formulas) and sources and uses for the following: Current Cap and Assumptions: a. $25m minimum cash b. $25m EBITDA Year 2021 c. $250m term loan with a 10% coupon a. $75m prepayable at par b. $175m prepayable at 1.5% d. $125m equity Inv a. $250m new equity b. Pay down $125m debt c. Refinance rest of debt at 8% Investor 2: a. $125m new equity b. $125m convertible note at 8% (20% conversion premium) c. Pay down $75m debt d. Refinance rest of debt at 10% Include EBITDA multiples, interest coverage ratio, and interest expense savings Create a pro forma cap table (with formulas) and sources and uses for the following: Current Cap and Assumptions: a. $25m minimum cash b. $25m EBITDA Year 2021 c. $250m term loan with a 10% coupon a. $75m prepayable at par b. $175m prepayable at 1.5% d. $125m equity Inv a. $250m new equity b. Pay down $125m debt c. Refinance rest of debt at 8% Investor 2: a. $125m new equity b. $125m convertible note at 8% (20% conversion premium) c. Pay down $75m debt d. Refinance rest of debt at 10% Include EBITDA multiples, interest coverage ratio, and interest expense savings
Expert Answer:
Answer rating: 100% (QA)
Answer Current Cap Table Equity 125m Debt 250m EBITDA 25m EBITDA Multiple 5x I... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
Sources and Uses for the year just ended, you have gathered the following information about the Holly Corporation. a. A $200 dividend was paid. b. Accounts payable increased by $500. c. Fixed asset...
-
Using Table 6-13, create a pro forma balance sheet using the percentage of sales method. If net income next year is $50,000, answer the following: a. How much did the owners take out of the business?...
-
Create a pro forma Income Statement and Balance Sheet for the company's current fiscal year. Incorporate (a) the information provided in their current financial statements, (b) additional information...
-
A 100-m-long conductor of uniform cross section has a voltage drop of 4 V between its ends. If the density of the current flowing through it is 1.4 x 106 (A/m2), identify the material of the...
-
According to recent research, does capital prevent a financial institution from failing?
-
Discuss the process of creating a flexible budget. What are the key steps involved, and how does it differ from the process of developing a static budget?
-
Find the fundamental frequency for torsional vibration of a shaft of length \(2 \mathrm{~m}\) and diameter \(50 \mathrm{~mm}\) when both the ends are fixed. The density of the material is \(7800...
-
Employees at your company disagree about the accounting for sales returns. The sales manager believes that granting more generous return provisions can give the company a competitive edge and...
-
Answer the following problem and provide solution each. Compute for Net Present Value, Payback Period, Internal Rate of Return and Profitability Index. 1. Cummings Product Co. is evaluating the two...
-
For the base case in this section, as a percentage of sales, COGS = 70 percent, SGA = 14 percent, R&D = 2.8 percent. Depreciation, Interest expense are fixed as stated. Tax Rate is 21 percent. 1.a...
-
In the e figure, which movement illustrates the impact of a rising price level and a constant money wage rate?
-
Why would a firm want to negotiate an APA with the Internal Revenue Service? Why would the Internal Revenue Service want to negotiate an APA?
-
Are firms that create shell corporations in tax havens being socially responsible?
-
Fill in the Blank. An impulse can be measured by finding the change in ___________ of the system.
-
How can firms use transfer prices and tax havens to reduce their corporate income tax bills? What do governments do in response?
-
True or False. The transient response characteristics can be found from the transfer function.
-
Calculate the pressure in kPa of 0.0773 mol of He at 393 K in a 10.59 L vessel. When writing out your answer, please be sure to follow the instructions for calculation questions, which I repeat here:...
-
If a and b are positive numbers, find the maximum value of f ( x ) = x a (9 x ) b on the interval 0 x 9.
-
Woody's Widget Shop has the following information: The average widget has a sales price of $18; raw materials for the widget are $4, and it takes 30 minutes to assemble one widget. Production labor...
-
N. Ebriate, a college student at a party university, decides to forego beer drinking and invest the $100 he saves at the end of each month in a mutual fund that is currently earning 11 percent...
-
a. Construct a personal income statement for the Humperdinck family using the following information: salaries, $42,000; mortgage payment, $7,980; food, $2,400; interest income, $150; transportation,...
-
Name three samples of traditional analysis patterns developed using specialization approach.
-
Identify and discuss the traditional analysis patterns development approaches.
-
Name three samples of traditional analysis patterns developed using direct approach.
Study smarter with the SolutionInn App