ai excel test

Case

LBO analysis, or Leveraged Buyout analysis, is a financial modeling technique used to assess the potential acquisition of a company using a significant amount of debt. It helps private equity firms and other financial buyers determine the maximum price they can pay for a target company while still achieving their desired investment returns.

Look at this attached document and complete the partially completed analysis, and then re-submit.

Excel LBO Analysis Evaluation Checklist

1. Structural Integrity and Organization
• Clarity: Are the sections (Sources/Uses, Income Statement, Cash Flow, Ratios, IRR) clearly labeled and logically organized?
• Flow: Does the model follow a logical sequence (e.g., inputs → calculations → outputs)?
• Readability: Are formulas, assumptions, and outputs easy to trace? Are cell references correct and consistent?

2. Accuracy of Calculations
• Formulas: Do all formulas (e.g., EBITDA, Debt Paydown, IRR) compute correctly? Are absolute/relative references used appropriately?
• Cross-checks: Do totals (e.g., Total Uses/Sources) reconcile? Do key metrics (e.g., TEV = Equity + Debt - Cash) align with standard LBO logic?

3. Assumptions and Inputs
• Realism: Are assumptions (e.g., revenue growth, tax rate, interest rates) reasonable and documented?
• Flexibility: Can inputs (e.g., acquisition premium, exit multiple) be easily adjusted without breaking the model?
• Sensitivity Analysis: Does the IRR sensitivity table dynamically reflect changes in equity injection and exit multiples?

4. Financial Logic and LBO Mechanics
• Debt Schedule: Is debt paydown correctly linked to cash flow available for repayments? Are interest expenses calculated dynamically based on the remaining debt balance?
• Cash Flow: Does the model correctly calculate levered free cash flow (Net Income + D&A - CapEx - ΔNWC)? Are cash balances and interest income modeled accurately?
• Exit Valuation: Is the exit EBITDA multiple applied correctly to projected EBITDA? Does net debt adjustment align with ending debt/cash balances?

5. Ratio and Performance Metrics
• Completeness: Are all critical ratios (Debt/EBITDA, EBIT/Interest, etc.) included?
• Trend Analysis: Do ratios show logical progression (e.g., declining leverage over time)?

6. Error Handling and Robustness
• Error Checks: Are there #DIV/0! or #REF! errors? Are safeguards in place (e.g., for negative cash flow)?
• Scalability: Can the model handle edge cases (e.g., zero growth, higher debt)?

7. Presentation and Outputs
• Charts/Visuals: Are key outputs (IRR, EBITDA growth) visualized? (Note: Not present in current file but recommended.)
• Summary: Is there a clear summary of returns (IRR, money multiple) for stakeholders?

8. Documentation
• Comments: Are complex formulas or assumptions explained in comments?
• Instructions: Is there guidance for users (e.g., "Use diluted shares")?

AI Assistant

Hello! Please upload an Excel or CSV file for analysis.

12:34