WSO Full lbo model exercise 1

Hi,

In the fullLBO模型中,商誉作为平衡的一部分sheet adjustment part is calculated as a plug. Calculating goodwill using the PPA method gives a different value (805m USD) compared to the plug method (i.e. just taking the total adjustments of liabilities and equity less adjustments excl. goodwill on the asset side). There are no mentionings of any write-downs. Does anyone know why this is?

Comments (8)

3y
Xdeatel, what's your opinion? Comment below:

I think 805 is the right answer. In the prompt, the advisory fee is 25 however in PF adjustment, the author deducted transaction fee at the amount of 25*(1-tax rate%) from retained earnings, which caused $10 difference. In my opinion, should always calculate goodwill using PPA method and do sanity check.

最有帮助的
  • VPinPE - LBOs
2y

The accountant's answer is after tax - the reason modelling courses tell you to reduce retained earnings by the transaction fee is because they want you to assume its tax deductible and therefore running through your P&L. Anything you run through your P&L gets tax impacted.

The model test answer is don't tax impact it - push the gross amount through retained earnings on your openingbalance sheet, and then if you want to be accurate in your tax modeling, push the deduction through wherever you are calculating your taxes.

  • InterninIB-M&A
2y

so to do it correctly in the test, I should subtract the after tax amount fromretained earningsin the opening year? Thank you

  • VPinPE - LBOs
2y

Omnis nulla consequatur occaecati suscipit enim quis. Libero omnis et ut adipisci repellat impedit. Dolor rerum sequi sit non rerum qui incidunt qui.

Start Discussion

Popular ContentSee all

SF vs. Boston
+62 PE byAnalyst 1 in IB - Gen
How Technical is MF PE?
+33 PE byAnalyst 1 in IB-M&A
PE > Corp Dev
+26 PE byAssociate 3 in PE - LBOs
Location, Life, and Buyside
+25 PE byAnalyst 1 in IB - Gen
West Point Grad to Wall Street
+22 PE byprestonj0823
Tech-focused PE funds?
+21 PE byHighYieldBailBonds
How to be a great VP?
+19 PE byAssociate 2 in PE - LBOs
Getting ahead in PE
+18 PE byAssociate 1 in PE - Other
What's Your Dream PE Deal?
+16 PE byAnalyst 1 in IB - Cov

Career Advancement Opportunities

February 2023Private Equity

  • The Riverside Company 99.5%
  • Warburg Pincus 98.9%
  • Blackstone Group 98.4%
  • KKR (Kohlberg Kravis Roberts) 97.9%
  • Bain Capital 97.4%

Overall Employee Satisfaction

February 2023Private Equity

  • Ardian 99.5%
  • The Riverside Company 98.9%
  • Blackstone Group 98.4%
  • KKR (Kohlberg Kravis Roberts) 97.9%
  • Bain Capital 97.4%

Professional Growth Opportunities

February 2023Private Equity

  • The Riverside Company 99.5%
  • Bain Capital 98.9%
  • Blackstone Group 98.4%
  • Warburg Pincus 97.9%
  • Ardian 97.4%

Total Avg Compensation

February 2023Private Equity

  • Principal (8) $676
  • Director/MD (22) $599
  • Vice President (84) $363
  • 3rd+ Year Associate (85) $276
  • 2nd Year Associate (192) $264
  • 1st Year Associate (369) $227
  • 3rd+ Year Analyst (28) $157
  • 2nd Year Analyst (78) $133
  • 1st Year Analyst (226) $122
  • Intern/Summer Associate (30) $80
  • Intern/Summer Analyst (285) $58

LeaderboardSee all

1
redever's picture
redever
99.2
2
kanon's picture
kanon
99.0
3
Betsy Massar's picture
Betsy Massar
99.0
4
pudding's picture
pudding
99.0
5
BankonBanking's picture
BankonBanking
99.0
6
GameTheory's picture
GameTheory
98.9
7
Secyh62's picture
Secyh62
98.9
8
Jamoldo's picture
Jamoldo
98.9
9
CompBanker's picture
CompBanker
98.9
10
dosk17's picture
dosk17
98.9