returns-analysis

สร้างตารางความไว IRR/MOIC อย่างรวดเร็วสำหรับการประเมินดีล PE จำลองผลตอบแทนข้ามตัวคูณการเข้า อัตราทดทางการเงิน ตัวคูณการออก การเติบโต และระยะเวลาถือครอง…

Returns Analysis

Workflow

Step 1: Gather Deal Inputs

Ask for (or extract from prior analysis):

Entry:

Entry EBITDA (LTM or NTM)
Entry multiple (EV / EBITDA)
Enterprise value
Net debt at close
Equity check size
Transaction fees & expenses

Financing:

Senior debt (x EBITDA, rate, amortization)
Subordinated debt / mezzanine (if any)
Total leverage at entry (x EBITDA)
Equity contribution

Operating Assumptions:

Revenue growth rate (annual)
EBITDA margin trajectory
Capex as % of revenue
Working capital changes
Debt paydown schedule

Exit:

Hold period (years)
Exit multiple (EV / EBITDA)
Exit EBITDA (calculated from growth assumptions)

Step 2: Base Case Returns

Calculate:

Metric	Value
Entry EV
Equity invested
Exit EBITDA
Exit EV
Net debt at exit
Exit equity value
MOIC
IRR
Cash-on-cash

Show the returns waterfall:

EBITDA growth contribution
Multiple expansion/contraction contribution
Debt paydown contribution
Fee/expense drag

Step 3: Sensitivity Tables

Build 2-way sensitivity matrices:

Entry Multiple vs. Exit Multiple

	Exit 6x	Exit 7x	Exit 8x	Exit 9x	Exit 10x
Entry 7x
Entry 8x
Entry 9x
Entry 10x

EBITDA Growth vs. Exit Multiple (at fixed entry)

Leverage vs. Exit Multiple (at fixed entry and growth)

Hold Period vs. Exit Multiple

Show both IRR and MOIC in each cell (IRR / MOIC format).

Step 4: Scenario Analysis

Build 3 scenarios:

	Bull	Base	Bear
Revenue CAGR
Exit EBITDA margin
Exit multiple
Exit EBITDA
MOIC
IRR

Step 5: Output

Excel workbook with:
- Assumptions tab
- Returns calculation
- Sensitivity tables (formatted with conditional coloring)
- Scenario summary
One-page returns summary suitable for IC deck

Key Formulas

MOIC = Exit Equity Value / Equity Invested
IRR = solve for r: Equity Invested × (1 + r)^n = Exit Equity Value (adjust for interim cash flows)
Returns attribution:
- Growth: (Exit EBITDA - Entry EBITDA) × Exit Multiple / Equity
- Multiple: (Exit Multiple - Entry Multiple) × Entry EBITDA / Equity
- Leverage: Debt paydown over hold period / Equity

Important Notes

Always show returns both gross and net of fees/carry where applicable
Management rollover and co-invest change the equity check — ask if relevant
Dividend recaps or interim distributions affect IRR significantly — include if planned
Don't forget transaction costs (typically 2-4% of EV) — they reduce Day 1 equity value
Tax considerations (asset vs. stock deal, 338(h)(10) election) can materially affect after-tax returns