Private Equity Deal Structuring Simulator

Acquisition & Funding

Operational Assumptions

Exit Assumptions

Financing & Fees

Results

Target Enterprise Value ($):

% Equity Acquired:

Debt Financing ($):

Sponsor Equity ($):

Co-Investor Equity ($):

Initial (Year 0) EBITDA ($):

Annual Revenue Growth (%): 5%

EBITDA Margin (%): 10%

Annual Capex (% of Revenue): 3%

Annual Working Capital Change (% of Revenue): 0.5%

Projection Years (for financial model): 5 years

Exit Multiple (x EBITDA): 8x

Holding Period (Years): 5 years

Note: This should typically align with or be less than 'Projection Years' from the previous tab.

Debt Interest Rate (% per annum): 6%

Transaction Fees (% of Enterprise Value): 3%

Enter your deal parameters in the previous tabs and click 'Simulate Deal' to see the results.