MOIC is the multiple of invested capital. It answers the question - what multiple of your...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
MOIC is the multiple of invested capital. It answers the question - what multiple of your investment did you receive during the life of the investment (dividends if any, and proceeds when you exited the investment)? So if you invested $5 of equity and got back $8 your MOIC would be 8/5 or 1.6x. What is the MOIC for the equity sponsor in this LBO at the end of five years (end of 2010) if the exit EBITDA multiple is 6.6x? Assume that the positive cash flows are used to pay down debt and not to pay dividends. Format 12.34x as 12.3 Assumptions Base Year Sponsor Target IRR Exit Mulitple Tax Rate Circular On? Sources Senior Debt Sub Debt Mezzanine Spors or Equity Total 2005 25.0% 6.0x 38.0% Yes 6,250 5.000 0 3,488 $14,738 Revolver Senior Debt Sub Debt Mezzanine Mult % Total 2.5x 42.4% 20x 33.9% 0.0% 0.0x 1.4x 23.7% 5.9 100.0% 2.50x 2.00x 0.00x Total 5.0% 8.0% 10.0% 12.0% Uses Purchase Equity Refinance Net Debt Transaction Fees $8,588 6,000 150 $14,736 Purchase Price Calculation Basic Shares Current PPS Offer Premium Offer PPS FD Shares Equity Offer Price 370.0 $20.00 15.0% $23.00 373.3 $8.596 Free Cash Flow EBITDA Less: CapEx Less: Increase in NWC Less: Cash Interest Less: Cash Taxes FCF for Debt Repayment Options Table Potentials 5.0 40 30 20 140 2006 $2,700 (864) (40) (980) (325 490 Strike Include Proceeds $15.00 5.0 $75.0 17.00 19.00 25:00 08.0 57.0 4.0 3.0 0.0 12.0 0.0 $200.0 2007 2008 $2.916 $3,149 2009 2010 $3.401 $3,673 (933) (1.008) (1,088) (1.175) (43) (47) (50) (937) (883) (819) (398) (478) (568) 808 734 870 (54) (742) (667) 1,034 MOIC is the multiple of invested capital. It answers the question - what multiple of your investment did you receive during the life of the investment (dividends if any, and proceeds when you exited the investment)? So if you invested $5 of equity and got back $8 your MOIC would be 8/5 or 1.6x. What is the MOIC for the equity sponsor in this LBO at the end of five years (end of 2010) if the exit EBITDA multiple is 6.6x? Assume that the positive cash flows are used to pay down debt and not to pay dividends. Format 12.34x as 12.3 Assumptions Base Year Sponsor Target IRR Exit Mulitple Tax Rate Circular On? Sources Senior Debt Sub Debt Mezzanine Spors or Equity Total 2005 25.0% 6.0x 38.0% Yes 6,250 5.000 0 3,488 $14,738 Revolver Senior Debt Sub Debt Mezzanine Mult % Total 2.5x 42.4% 20x 33.9% 0.0% 0.0x 1.4x 23.7% 5.9 100.0% 2.50x 2.00x 0.00x Total 5.0% 8.0% 10.0% 12.0% Uses Purchase Equity Refinance Net Debt Transaction Fees $8,588 6,000 150 $14,736 Purchase Price Calculation Basic Shares Current PPS Offer Premium Offer PPS FD Shares Equity Offer Price 370.0 $20.00 15.0% $23.00 373.3 $8.596 Free Cash Flow EBITDA Less: CapEx Less: Increase in NWC Less: Cash Interest Less: Cash Taxes FCF for Debt Repayment Options Table Potentials 5.0 40 30 20 140 2006 $2,700 (864) (40) (980) (325 490 Strike Include Proceeds $15.00 5.0 $75.0 17.00 19.00 25:00 08.0 57.0 4.0 3.0 0.0 12.0 0.0 $200.0 2007 2008 $2.916 $3,149 2009 2010 $3.401 $3,673 (933) (1.008) (1,088) (1.175) (43) (47) (50) (937) (883) (819) (398) (478) (568) 808 734 870 (54) (742) (667) 1,034
Expert Answer:
Answer rating: 100% (QA)
Purchase price in 2005 14736 million Equity invested 3485 millio... View the full answer
Related Book For
Income Tax Fundamentals 2013
ISBN: 9781285586618
31st Edition
Authors: Gerald E. Whittenburg, Martha Altus Buller, Steven L Gill
Posted Date:
Students also viewed these accounting questions
-
The following additional information is available for the Dr. Ivan and Irene Incisor family from Chapters 1-5. Ivan's grandfather died and left a portfolio of municipal bonds. In 2012, they pay Ivan...
-
S Pellah beginning capital $80,000 and M Berry beginning capital $120,000 are partners. During 2017 the partnership earned net income of $90,000 and Pellah made drawings of $24,000 while Berry made...
-
Read the case study "Southwest Airlines," found in Part 2 of your textbook. Review the "Guide to Case Analysis" found on pp. CA1 - CA11 of your textbook. (This guide follows the last case in the...
-
Find keys K such that DESK (DESK (x)) = x, for all x Such a key is sometimes called a weak key. How many weak keys can you find? To solve this problem you need to look up the exact key schedule...
-
What is a SWOT analysis and why is it important to managers?
-
Urn I contains eleven black and nine white balls and urn II contains three black, eight white, and six red balls. Roll a fair die. If the die is a one, three, or five, randomly select a ball from urn...
-
A basketball coach has to choose 5 players from a list of 12 players. In how many ways can the coach choose the 5 players? Use combinations and permutations.
-
You and several classmates are studying for the next accounting examination. They ask you to answer the following questions: 1. If cash is borrowed on a $70,000, 9-month, 12% note on August 1, how...
-
Consider a semiannual 3.5% coupon bond with a $1,000 face value that has 4 years to maturity. (a) Calculate the market price of this bond using a yield to maturity (YTM) of 3.6%. Is this bond a...
-
The 450-room Hotel Fernando is a four-star full-service hotel in San Petresco. It is highly regarded among both locals and tourists. Its service standards and ameni- ties complement its exquisite...
-
7. Uni Corporation expected to sell 150,000 games during the month of January. The following budgeted data are based on that level of sales: Revenues .P 2,400,000 Variable expenses Fixed...
-
Calculate the donation credit based on the below information? John has taxable income of $150,000 John donates $22,000 for the year 22) late the amount of CCA you can deduct each year for 2020,2021...
-
ASTM A572 Grade, 50 ksi STEEL BEAM CONVERSIONS TO WESTERN SPECIES GLULAM Glued Laminated Timber Design Values 2400 Fbx= Ex= 1,800,000 Steel Section W W W 6 x 9 8 x 10 8 x 15 W 12 x 14 W 12 x 16 W 12...
-
How do globalization and neoliberal economic policies intersect to shape patterns of economic inequality, labor market dynamics, and social mobility within and across nations, and what are the...
-
What is Internal and external factors that are likely to affect the financial performance, financial position and share price of Marks and Spencer plc. base on 3 statements Revenue Share of result in...
-
Critically discuss what benefits and drawbacks arise with economic integration with the EU using academic online sources. Please use academic sources and reference Please use critical arguments....
-
You are planning on investing $2,400 every year for the next 4 years. You can earn 9% on your investment. The following are your options for investing the money. Option Investment amount Frequency 1...
-
Consider the function f and its graph. a. Estimate the zeros of the area function b. Estimate the points (if any) at which A has a local maximum or minimum. c. Sketch a graph of A, for 0 x 10,...
-
Harold Conners (Social Security number 785-23-9873) lives at 13234 DeMilo Drive, Houston, TX 77052, and is self-employed for 2012. He estimates his required annual estimated tax payment for 2012 to...
-
Kent Pham, CPA, is a 45-year-old single taxpayer living at 169 Trendie Street, La Jolla, CA 92037. His Social Security number is 865-68-9635. In 2012, Kent's W-2 as the controller of a local...
-
Ken paid the following amounts for interest during 2012: Qualified interest on home mortgage...........................................$4,700 Auto loan...
-
Jason Vu offers tutoring services to first-year university students. He has set up a sole proprietorship business named JV Tutoring. Jason has collected the following information relating to his...
-
Finesse Fitness was established on 1 April 2024 with an initial investment of $60000 by the owner, Daniel Hewitt. During the first few months of business, the owner employed a student studying...
-
Yamindi was raised on a farm in the Northern Territory and loves animals. When he finished secondary school, Yamindi had nearly \($5000\) in a savings account. He used his savings to start a business...
Study smarter with the SolutionInn App