Private Equity

LBO Simulator

Model a leveraged buyout and calculate IRR, MOIC and value creation breakdown.

Enterprise Value

500M€

EBITDA

50M€

Leverage

5x

Interest Rate

5%

EBITDA Growth

5%/an

Exit Multiple

8x

Hold:Entry multiple: 10.0x

IRR

7.0%

MOIC

1.40x

Equity In

250 M€

Equity Out

351 M€

Value Creation

Deleveraging

36%

EBITDA Growth

55%

Multiple Exp.

-51%