Complete leveraged buyout model built to PE standards. Pre-loaded with realistic deal assumptions. Swap in any target’s numbers and get to sponsor IRR and MOIC in minutes.

7 tabs included:

• README — Model guide, IRR/MOIC definitions
• Assumptions — Entry multiple, capital structure, operating drivers, exit multiple, hold period
• Sources & Uses — Full transaction cap table: senior debt, sub debt, equity, fees
• Operating Model — Revenue projection, EBITDA with margin expansion, FCF available for debt service
• Debt Schedule — Tranche-by-tranche amortization (Term Loan + Sub Debt), net leverage by year
• Returns — Exit EV, equity bridge, sponsor IRR & MOIC, IRR bridge waterfall
• Output Summary — Deal tear sheet: entry stats, exit stats, return metrics

Built for: PE analysts, leveraged finance & M&A banking associates.

Use it to model a 5-year buyout, stress-test exit multiple scenarios, or build an IRR bridge that breaks down value creation across revenue growth, margin expansion, debt paydown, and multiple expansion.

Color-coded to Wall Street standards. Print-ready deal tear sheet.

Built by an MBA candidate with PE investment analysis experience across institutional transactions.