{"id":30372,"date":"2024-10-23T15:24:44","date_gmt":"2024-10-23T20:24:44","guid":{"rendered":"https:\/\/breakingintowallstreet.com\/?post_type=biws_kb&#038;p=30372"},"modified":"2025-04-09T19:13:33","modified_gmt":"2025-04-10T00:13:33","slug":"management-rollover-vs-management-option-pool","status":"publish","type":"biws_kb","link":"https:\/\/breakingintowallstreet.com\/kb\/leveraged-buyouts-and-lbo-models\/management-rollover-vs-management-option-pool\/","title":{"rendered":"Management Rollover vs. Management Option Pool in Leveraged Buyouts"},"content":{"rendered":"<blockquote class=\"wp-block-quote\">\n<p><strong>Management Rollover vs. Management Option Pool Definition:<\/strong> In a leveraged buyout, rollovers and option pools are common incentive structures that allow management to retain some of their equity or get discounted equity upon exit if the deal performs well.<\/p>\n<\/blockquote>\r\n<!-- \/wp:post-content -->\r\n\r\n<!-- wp:paragraph -->\r\n<p>In a management rollover, the team already <em>has shares<\/em> in the company being acquired and retains some or all of them in the deal (e.g., there are 100 million shares outstanding, the managers have 10 million, and they keep all 10 million in the deal).<\/p>\r\n<p>This structure results in the PE firm <strong>paying less upfront but also owning a lower percentage of the company<\/strong>, such as 90% rather than 100%.<\/p>\r\n<p>When the exit takes place, the PE firm also receives only 90% of the Exit Equity Value rather than the full 100%, so it\u2019s a proportional contribution and distribution.<\/p>\r\n<p>With a management option pool, by contrast, the management team does not get any shares in the upfront deal, and the PE firm still owns 100% of the basic shares when the initial deal is executed.<\/p>\r\n<p>It grants options to the team at this point, but these increase only the <strong>fully diluted share count<\/strong> and do not yet represent direct ownership.<\/p>\r\n<p>When the exit takes place, if the common share price exceeds the exercise price of these options (typically set equal to the offer price per share in the initial deal), the managers can exercise their options and get new shares in exchange.<\/p>\r\n<p>Effectively, this results in <strong>discounted equity<\/strong> for the management team.<\/p>\r\n<p>For example, they might pay only $10.00 Exercise Price * 1 Million Options = $10 million, but if each share is worth $25.00 upon exit, they get shares worth $25 million.<\/p>\r\n<p>This net amount of $15 million is\u00a0<strong>deducted<\/strong> from the proceeds that go to the private equity firm.<\/p>\r\n<p><strong>Therefore, the returns are no longer proportional \u2013 the PE firm\u2019s IRR falls, but the managers&#8217; IRR increases, creating an effective incentive scheme.<\/strong><\/p>\r\n<!-- \/wp:paragraph -->\r\n\r\n<!-- wp:heading {\"level\":3} -->\r\n<h3 class=\"wp-block-heading\"><strong>Files &amp; Resources:<\/strong><\/h3>\r\n<!-- \/wp:heading -->\r\n\r\n<!-- wp:paragraph -->\r\n<ul>\r\n<li><a href=\"https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23152204\/109-24-Rollover-Option-Pool.xlsx\" target=\"_blank\" rel=\"noopener\">Simple LBO Model &#8211; Management Rollover vs. Management Option Pool (XL)<\/a><\/li>\r\n<li><a href=\"https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23152254\/109-24-Rollover-Option-Pool-Slides.pdf\" target=\"_blank\" rel=\"noopener\">Rollover vs. Option Pool in LBO Models &#8211; Slides (PDF)<\/a><\/li>\r\n<\/ul>\r\n<!-- \/wp:paragraph -->\r\n\r\n<!-- wp:paragraph \/-->\r\n\r\n<!-- wp:heading {\"level\":3} -->\r\n<h3 class=\"wp-block-heading\"><strong>Video Table of Contents:<\/strong><\/h3>\r\n<!-- \/wp:heading -->\r\n\r\n<!-- wp:paragraph -->\r\n<ul>\r\n<li><strong>0:00:<\/strong> Introduction<\/li>\r\n<li><strong>1:13:<\/strong> Part 1: The 3-Minute Summary<\/li>\r\n<li><strong>4:58:<\/strong> Part 2: Rollover vs. Option Pool IRR<\/li>\r\n<li><strong>6:42:<\/strong> Part 3: Share\/Option Counts for These Structures<\/li>\r\n<li><strong>13:03:<\/strong> Part 4: Does the More Complex Method Matter?<\/li>\r\n<li><strong>14:10:<\/strong> Recap and Summary<\/li>\r\n<\/ul>\r\n<!-- \/wp:paragraph -->\r\n\r\n<!-- wp:heading -->\r\n<h2><strong>Basic Math for the Management Rollover vs. Management Option Pool<\/strong><\/h2>\r\n<p>To explain this concept in more detail, we\u2019ll walk through two examples: One based on simple percentages, and one based on actual share and option counts.<\/p>\r\n<p>In both cases, we will use an <strong>intentionally simple LBO model<\/strong> (linked to above) to keep the focus on these features rather than unnecessary details.<\/p>\r\n<p>In <strong>Step 1<\/strong> of the process, you decide on the rollover and option pool percentages, which are 20% and 10% in this simple example:<\/p>\r\n<p><img decoding=\"async\" class=\"aligncenter wp-image-30373 size-full\" title=\"Rollover and Option Pool Assumptions\" src=\"https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23140845\/01-Assumptions.jpg\" alt=\"Rollover and Option Pool Assumptions\" width=\"984\" height=\"767\" srcset=\"https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23140845\/01-Assumptions.jpg 984w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23140845\/01-Assumptions-300x234.jpg 300w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23140845\/01-Assumptions-768x599.jpg 768w\" sizes=\"(max-width: 984px) 100vw, 984px\" \/><\/p>\r\n<p>The \u201c20%\u201d here means that the management team will contribute <strong>20% of the required equity in the deal<\/strong>, defined as Total Uses \u2013 New Debt Issued.<\/p>\r\n<p>For this to make sense, the management team must already own shares worth $75 million when the deal closes; if they do not, you must reduce this rollover percentage.<\/p>\r\n<p>The basic setup is shown below:<\/p>\r\n<p><img decoding=\"async\" class=\"aligncenter wp-image-30374 size-full\" title=\"Sources &amp; Uses for Rollover vs. Option Pool\" src=\"https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23140931\/02-Sources-Uses.jpg\" alt=\"Sources &amp; Uses for Rollover vs. Option Pool\" width=\"1862\" height=\"624\" srcset=\"https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23140931\/02-Sources-Uses.jpg 1862w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23140931\/02-Sources-Uses-300x101.jpg 300w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23140931\/02-Sources-Uses-1024x343.jpg 1024w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23140931\/02-Sources-Uses-768x257.jpg 768w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23140931\/02-Sources-Uses-1536x515.jpg 1536w\" sizes=\"(max-width: 1862px) 100vw, 1862px\" \/><\/p>\r\n<p>At this stage, you can also show the percentage ownership for the management vs. the sponsor (the PE firm), but it\u2019s a bit pointless here since it\u2019s a simple 80% \/ 20% split.<\/p>\r\n<p><strong>The management option pool does not affect direct ownership (yet), so it\u2019s not shown in the Sources &amp; Uses schedule. Yes, the team has this additional potential 10%, but it may or may not be a factor in the deal since it depends on the exit value.<\/strong><\/p>\r\n<p>Next, you need to model the exit based on an assumed EBITDA exit multiple and the Net Debt remaining at that time.<\/p>\r\n<p>Once you have the Exit Equity Value, you can <strong>split up<\/strong> the proceeds based on the rollover and option pool.<\/p>\r\n<p>There is a question over the \u201corder of operations\u201d here, but we prefer to start with the options calculations since they change the returns to each group.<\/p>\r\n<p>The <strong>simplest method<\/strong> is to say that if the Exit Equity Proceeds exceeds the Total Equity in the beginning \u2013 Investor Equity + Management Rollover \u2013 the options are exercisable, and management pays 10% * Total Initial Equity to exercise them:<\/p>\r\n<p><img decoding=\"async\" class=\"aligncenter wp-image-30375 size-full\" title=\"Cash from Management Options in an Option Pool\" src=\"https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141015\/03-Cash-from-Management-Options.jpg\" alt=\"Cash from Management Options in an Option Pool\" width=\"1855\" height=\"759\" srcset=\"https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141015\/03-Cash-from-Management-Options.jpg 1855w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141015\/03-Cash-from-Management-Options-300x123.jpg 300w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141015\/03-Cash-from-Management-Options-1024x419.jpg 1024w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141015\/03-Cash-from-Management-Options-768x314.jpg 768w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141015\/03-Cash-from-Management-Options-1536x628.jpg 1536w\" sizes=\"(max-width: 1855px) 100vw, 1855px\" \/><\/p>\r\n<p>If these options are exercised, the managers get Exit Equity Proceeds * 10%:<\/p>\r\n<p><img decoding=\"async\" class=\"aligncenter wp-image-30376 size-full\" title=\"Equity to Management Option Holders\" src=\"https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141047\/04-Equity-to-Management-Options.jpg\" alt=\"Equity to Management Option Holders\" width=\"1854\" height=\"732\" srcset=\"https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141047\/04-Equity-to-Management-Options.jpg 1854w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141047\/04-Equity-to-Management-Options-300x118.jpg 300w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141047\/04-Equity-to-Management-Options-1024x404.jpg 1024w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141047\/04-Equity-to-Management-Options-768x303.jpg 768w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141047\/04-Equity-to-Management-Options-1536x606.jpg 1536w\" sizes=\"(max-width: 1854px) 100vw, 1854px\" \/><\/p>\r\n<p>The net effect is that the <strong>Equity Pool<\/strong> is reduced after these options are exercised and paid out to management, so less is available in the rollover and for distribution to the PE firm.<\/p>\r\n<p>Once you have the \u201cExit Equity Value After Options Pool\u201d number, you can distribute 20% of this to management as part of the rollover, with the remaining 80% going to the PE firm:<\/p>\r\n<p><img decoding=\"async\" class=\"aligncenter wp-image-30377 size-full\" title=\"Management Rollover Proceeds\" src=\"https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141325\/05-Management-Rollover-Proceeds.jpg\" alt=\"Management Rollover Proceeds\" width=\"1855\" height=\"812\" srcset=\"https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141325\/05-Management-Rollover-Proceeds.jpg 1855w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141325\/05-Management-Rollover-Proceeds-300x131.jpg 300w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141325\/05-Management-Rollover-Proceeds-1024x448.jpg 1024w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141325\/05-Management-Rollover-Proceeds-768x336.jpg 768w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141325\/05-Management-Rollover-Proceeds-1536x672.jpg 1536w\" sizes=\"(max-width: 1855px) 100vw, 1855px\" \/><\/p>\r\n<h2><strong>The IRR Effect of the Management Rollover vs. Management Option Pool<\/strong><\/h2>\r\n<p>To understand the impact of these incentive structures, first, consider the deal <em>without<\/em> the option pool and just the rollover:<\/p>\r\n<p><img decoding=\"async\" class=\"aligncenter wp-image-30378 size-full\" title=\"Management Rollover Only - IRR Effect\" src=\"https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141400\/06-Management-Rollover-Returns.jpg\" alt=\"Management Rollover Only - IRR Effect\" width=\"1862\" height=\"452\" srcset=\"https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141400\/06-Management-Rollover-Returns.jpg 1862w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141400\/06-Management-Rollover-Returns-300x73.jpg 300w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141400\/06-Management-Rollover-Returns-1024x249.jpg 1024w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141400\/06-Management-Rollover-Returns-768x186.jpg 768w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141400\/06-Management-Rollover-Returns-1536x373.jpg 1536w\" sizes=\"(max-width: 1862px) 100vw, 1862px\" \/><\/p>\r\n<p>In this case, the overall project, the management team, and the PE firm all earn the same IRRs and money-on-money multiples in all exit years.<\/p>\r\n<p>But now consider the deal <em>with<\/em> both the rollover and the option pool:<\/p>\r\n<p><img decoding=\"async\" class=\"aligncenter wp-image-30379 size-full\" title=\"Management Rollover + Option Pool - IRR Effect\" src=\"https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141427\/07-Management-Rollover-Option-Pool-Returns.jpg\" alt=\"Management Rollover + Option Pool - IRR Effect\" width=\"1865\" height=\"464\" srcset=\"https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141427\/07-Management-Rollover-Option-Pool-Returns.jpg 1865w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141427\/07-Management-Rollover-Option-Pool-Returns-300x75.jpg 300w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141427\/07-Management-Rollover-Option-Pool-Returns-1024x255.jpg 1024w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141427\/07-Management-Rollover-Option-Pool-Returns-768x191.jpg 768w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141427\/07-Management-Rollover-Option-Pool-Returns-1536x382.jpg 1536w\" sizes=\"(max-width: 1865px) 100vw, 1865px\" \/><\/p>\r\n<p><strong>Since the option pool gives the management team \u201cdiscounted equity\u201d in the exit, it significantly boosts their IRRs and multiples while slightly reducing them for the PE firm.<\/strong><\/p>\r\n<p>It\u2019s only a slight reduction because the PE firm owns 80% of the equity, and they retain over 70% when the exit takes place, despite this option pool.<\/p>\r\n<p>This is why the management option pool can be a great incentive structure: The PE firm doesn\u2019t give up that much, but even a small percentage grant can <em>significantly<\/em> improve the outcome for the managers, assuming the deal performs well.<\/p>\r\n\r\n<div class='code-block code-block-10' style='margin: 8px 0; clear: both;'>\n<div class=\"kb-adinsert-modal\">\n    <div class=\"kb-adinsert-top\">\n      <div class=\"media\">\n          <img decoding=\"async\" class=\"alignnone size-full wp-image-28448\" src=\"https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/21223642\/PE-ICO-DP-a-1.png\" alt=\"Private Equity Modeling (LBO Course)\" width=\"128\" height=\"128\" \/>\n      <\/div>\n      <div class=\"content\">\n          <h3>Practice 12+ LBO Models and Prepare Like a Pro for Private Equity Interviews<\/h3>\n      <\/div>\n    <\/div>\n    \n    <div class=\"full_text\">\n    \t<ul>\n        \t<li>\n            \t<h4>Build 6 \"conceptual\" LBO models<\/h4>\n              <p>Start by learning the concepts and formulas with these models<\/p>\n\t\t\t    <\/li>\n          <li>\n          \t<h4>Prep for interview questions<\/h4>\n            <p>Practice with LBO math interview questions, paper LBOs, and more<\/p>\n\t\t\t    <\/li>\n          <li>\n          \t<h4>Complete 6 full case studies<\/h4>\n            <p>Learn real-life LBO models and how to make investment recommendations\n\n<\/p>\n\t\t\t  <\/li>\n      <\/ul>\n        \n      <a class=\"cta-link orange-button-medium\" href=\"https:\/\/breakingintowallstreet.com\/private-equity-modeling\/\" target=\"_blank\">Full Details<\/a>\n      \n      <a class=\"cta-link orange-button-medium bg-blue\" href=\"https:\/\/biws-support.s3.us-east-1.amazonaws.com\/Course-Outlines\/Private-Equity-Modeling-Course-Outline.pdf\" target=\"_blank\" rel=\"noopener\">Short Outline<\/a>\n    <\/div>\n<\/div>\n<\/div>\n\r\n\r\n<h2><strong>Share Count Math for Management Rollover vs. Management Option Pool<\/strong><\/h2>\r\n<p>In more advanced models, you\u2019ll often look at LBOs in terms of <strong>share counts and share prices<\/strong>.<\/p>\r\n<p>This is especially common for public companies that are acquired in leveraged buyouts because the price is always based on a premium to their share price (current or average historical price).<\/p>\r\n<p>In these scenarios, it\u2019s helpful to model the rollover and option pool in terms of <strong>share and option counts<\/strong> rather than just simple percentages.<\/p>\r\n<p>Some of the formulas become more complex, and this method also introduces <strong>circular references<\/strong> into the model, which is not ideal in a quick LBO modeling test.<\/p>\r\n<p>To set this up, you need an <strong>offer price per share<\/strong> in the initial deal.<\/p>\r\n<p>If this company has 55 million shares, the per-share offer price is $550 million Purchase Equity Value \/ 55 million shares = $10.00:<\/p>\r\n<p><img decoding=\"async\" class=\"aligncenter wp-image-30380 size-full\" title=\"Offer Price per Share in an LBO\" src=\"https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141517\/08-Offer-Price-per-Share.jpg\" alt=\"Offer Price per Share in an LBO\" width=\"975\" height=\"614\" srcset=\"https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141517\/08-Offer-Price-per-Share.jpg 975w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141517\/08-Offer-Price-per-Share-300x189.jpg 300w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141517\/08-Offer-Price-per-Share-768x484.jpg 768w\" sizes=\"(max-width: 975px) 100vw, 975px\" \/><\/p>\r\n<p>This Offer Price per Share will also be the <strong>exercise price<\/strong> for the options granted to management, which is a standard assumption in deals.<\/p>\r\n<p>The <strong>post-deal basic share count<\/strong> will be based on the $373 million of Total Equity contributed, divided by this $10.00 share price, so there are 37.3 million basic shares.<\/p>\r\n<p>However, you need to <strong>\u201cgross this up\u201d<\/strong> to account for the 10% options pool, so the <em>diluted share count<\/em> equals 37.3 million \/ (1 \u2013 10%) = 41.4 million:<\/p>\r\n<p><img decoding=\"async\" class=\"aligncenter wp-image-30381 size-full\" title=\"Basic and Diluted Share Count with a Rollover and Option Pool\" src=\"https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141553\/09-Basic-Diluted-Share-Count.jpg\" alt=\"Basic and Diluted Share Count with a Rollover and Option Pool\" width=\"1878\" height=\"677\" srcset=\"https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141553\/09-Basic-Diluted-Share-Count.jpg 1878w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141553\/09-Basic-Diluted-Share-Count-300x108.jpg 300w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141553\/09-Basic-Diluted-Share-Count-1024x369.jpg 1024w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141553\/09-Basic-Diluted-Share-Count-768x277.jpg 768w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141553\/09-Basic-Diluted-Share-Count-1536x554.jpg 1536w\" sizes=\"(max-width: 1878px) 100vw, 1878px\" \/><\/p>\r\n<p>You can then add up everything in the \u201cFully Diluted Ownership\u201d area, which includes not just the rollover and PE firm\u2019s shares, but also the <em>potential shares<\/em> from the option pool:<\/p>\r\n<p><img decoding=\"async\" class=\"aligncenter wp-image-30382 size-full\" title=\"Fully Diluted Ownership\" src=\"https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141624\/10-Fully-Diluted-Ownership.jpg\" alt=\"Fully Diluted Ownership\" width=\"1864\" height=\"442\" srcset=\"https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141624\/10-Fully-Diluted-Ownership.jpg 1864w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141624\/10-Fully-Diluted-Ownership-300x71.jpg 300w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141624\/10-Fully-Diluted-Ownership-1024x243.jpg 1024w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141624\/10-Fully-Diluted-Ownership-768x182.jpg 768w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141624\/10-Fully-Diluted-Ownership-1536x364.jpg 1536w\" sizes=\"(max-width: 1864px) 100vw, 1864px\" \/><\/p>\r\n<p>Moving to the exit area, the \u201cCash from Management Options\u201d line is now based on the Offer Price * Management Options:<\/p>\r\n<p>=IF(Share Price in Exit &gt; Offer Price, Management Options * Offer Price, 0)<\/p>\r\n<p><strong>This creates a circular reference because the share price in the exit changes based on the <em>share count<\/em> in the exit \u2013 but the <em>share count<\/em> depends on the <em>share price<\/em>! This is because the options turn into shares based on this share price vs. the exercise price.<\/strong><\/p>\r\n<p>To handle this issue, you can check to see if circular references are enabled first.<\/p>\r\n<p>If they are, you can calculate it this way, and if they are not, you can instead compare the Exit Equity Proceeds to the Total Equity, just like the simplified version:<\/p>\r\n<p><img decoding=\"async\" class=\"aligncenter wp-image-30383 size-full\" title=\"Cash from Management Option\" src=\"https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141704\/11-Cash-from-Management-Options.jpg\" alt=\"Cash from Management Option\" width=\"1857\" height=\"598\" srcset=\"https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141704\/11-Cash-from-Management-Options.jpg 1857w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141704\/11-Cash-from-Management-Options-300x97.jpg 300w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141704\/11-Cash-from-Management-Options-1024x330.jpg 1024w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141704\/11-Cash-from-Management-Options-768x247.jpg 768w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141704\/11-Cash-from-Management-Options-1536x495.jpg 1536w\" sizes=\"(max-width: 1857px) 100vw, 1857px\" \/><\/p>\r\n<p>The <strong>Equity to Management Options<\/strong> is still simple: If the options are exercisable, distribute Share Price in Exit * Option Count to management:<\/p>\r\n<p><img decoding=\"async\" class=\"aligncenter wp-image-30384 size-full\" title=\"Equity to Management Option Holders\" src=\"https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141730\/12-Equity-to-Management-Options.jpg\" alt=\"Equity to Management Option Holders\" width=\"1862\" height=\"611\" srcset=\"https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141730\/12-Equity-to-Management-Options.jpg 1862w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141730\/12-Equity-to-Management-Options-300x98.jpg 300w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141730\/12-Equity-to-Management-Options-1024x336.jpg 1024w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141730\/12-Equity-to-Management-Options-768x252.jpg 768w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141730\/12-Equity-to-Management-Options-1536x504.jpg 1536w\" sizes=\"(max-width: 1862px) 100vw, 1862px\" \/><\/p>\r\n<p>And the Management Rollover works based on the share count and share price now:<\/p>\r\n<p><img decoding=\"async\" class=\"aligncenter wp-image-30385 size-full\" title=\"Management Rollover Share Count and Share Price\" src=\"https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141759\/13-Management-Rollover-Shares.jpg\" alt=\"Management Rollover Share Count and Share Price\" width=\"1859\" height=\"606\" srcset=\"https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141759\/13-Management-Rollover-Shares.jpg 1859w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141759\/13-Management-Rollover-Shares-300x98.jpg 300w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141759\/13-Management-Rollover-Shares-1024x334.jpg 1024w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141759\/13-Management-Rollover-Shares-768x250.jpg 768w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141759\/13-Management-Rollover-Shares-1536x501.jpg 1536w\" sizes=\"(max-width: 1859px) 100vw, 1859px\" \/><\/p>\r\n<p>The <strong>Share Price in Exit<\/strong> equals the Exit Equity Proceeds + the Cash from the Management Options, divided by either the basic or diluted share count.<\/p>\r\n<p>If the options are exercised, you use the diluted share count, and if they\u2019re not, you use the basic share count.<\/p>\r\n<p>If the options <em>are<\/em> exercised, the total \u201cEquity Pool\u201d increases based on the cash received from management exercising these options.<\/p>\r\n<p>If the options aren\u2019t exercised, the \u201cCash from Management Options\u201d is $0, so it\u2019s based on just the Exit Equity Proceeds in this case.<\/p>\r\n<p><img decoding=\"async\" class=\"aligncenter wp-image-30386 size-full\" title=\"Formula for the Share Price in an LBO Exit\" src=\"https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141834\/14-Share-Price-in-Exit.jpg\" alt=\"Formula for the Share Price in an LBO Exit\" width=\"1859\" height=\"597\" srcset=\"https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141834\/14-Share-Price-in-Exit.jpg 1859w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141834\/14-Share-Price-in-Exit-300x96.jpg 300w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141834\/14-Share-Price-in-Exit-1024x329.jpg 1024w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141834\/14-Share-Price-in-Exit-768x247.jpg 768w, https:\/\/biwsuploads-assest.s3.amazonaws.com\/biws\/wp-content\/uploads\/2024\/10\/23141834\/14-Share-Price-in-Exit-1536x493.jpg 1536w\" sizes=\"(max-width: 1859px) 100vw, 1859px\" \/><\/p>\r\n<h2><strong>So, How Is This Different \/ Better?<\/strong><\/h2>\r\n<p>The short answer is that <strong>this method is slightly more accurate<\/strong> but doesn\u2019t make a huge difference.<\/p>\r\n<p>The final numbers here are the same with both the simple and complex methods, but the complex method more accurately determines the option treatment in the exit because of the circular references.<\/p>\r\n<p>So, this method is most helpful in \u201cedge cases,\u201d where the exercise price of the options and the share price in the exit are very close.<\/p>\r\n<p>In reality, they\u2019re rarely close in LBO models \u2013 the exit share price is much higher if the deal has performed well, or it is much lower if it has been a disaster.<\/p>\r\n<p>This method based on the share counts also matches reality more closely because when the options are granted, the <em>fully<\/em> <em>diluted share count<\/em> does increase.<\/p>\r\n<p>So, management will have to pay $41 million to exercise their options at the end rather than $37 million in the simplified version.<\/p>\r\n<p>But the <strong>net effect<\/strong> is the same under either method, and so are the returns and multiples.<\/p>\r\n<p>Therefore, this share-based method is not \u201cmission-critical\u201d in private equity case studies or modeling tests, but it could come up, especially if you are asked to analyze a public company LBO.<\/p>\r\n<!-- \/wp:heading -->","protected":false},"excerpt":{"rendered":"<p>In a leveraged buyout, rollovers and option pools are common incentive structures that allow management to retain some of their equity or get discounted equity upon exit if the deal performs well.<\/p>\n","protected":false},"featured_media":0,"template":"","class_list":["post-30372","biws_kb","type-biws_kb","status-publish","hentry","kb_category-leveraged-buyouts-and-lbo-models"],"acf":[],"_links":{"self":[{"href":"https:\/\/breakingintowallstreet.com\/wp-json\/wp\/v2\/biws_kb\/30372","targetHints":{"allow":["GET"]}}],"collection":[{"href":"https:\/\/breakingintowallstreet.com\/wp-json\/wp\/v2\/biws_kb"}],"about":[{"href":"https:\/\/breakingintowallstreet.com\/wp-json\/wp\/v2\/types\/biws_kb"}],"wp:attachment":[{"href":"https:\/\/breakingintowallstreet.com\/wp-json\/wp\/v2\/media?parent=30372"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}