LEVERAGED BUYOUT

Financial Models

Williams-Sonoma, Inc.

Williams-Sonoma, Inc., a renowned retail leader in kitchenware and home furnishings, is analyzed as a potential LBO target amidst rising interest rates and heightened market uncertainty. Despite its strong cash flows and omnichannel presence, the challenging macroeconomic environment and competitive pressures raise concerns about the viability and attractiveness of the investment. This case explores the interplay between financial risks and strategic opportunities in the evaluation of a high-profile retail acquisition

Download Model

MoneyGram

Madison Dearborn Partners (MDP) evaluates a leveraged buyout (LBO) of MoneyGram, a global leader in cross-border peer-to-peer payments, to capitalize on the growing digital payments market. MoneyGram, despite setbacks like the canceled Ant Financial merger and regulatory challenges, is positioned to grow its digital footprint. The case examines business quality, valuation, and strategies to maximize returns, highlighting the role of private equity in driving transformation and enhancing value in competitive markets.

Download Model





MERGERS & ACQUISTIONS

Financial Models

Essential Coffee Group

Essential Coffee Group (ECG) is evaluating the acquisition of Coffee Time Pty Ltd (CT) to expand its footprint in the Australian coffee market. The case focuses on the valuation and feasibility of the deal, exploring cost synergies through horizontal integration, such as reducing overhead and optimizing coffee bean roasting operations. CT, despite financial instability, offers strategic value in strengthening ECG's supply chain and market position. Comprehensive analyses, including discounted cash flow and precedent transaction evaluations, are crucial to determining an appropriate offer that balances growth opportunities and financial prudence.

Download Model

Active Gear

Active Gear, Inc. is evaluating the acquisition of Mercury Athletic Footwear, a struggling division being divested by West Coast Fashions. Mercury offers AGI an opportunity to double its revenue, enhance supply chain leverage, and expand retail partnerships in the competitive athletic and casual footwear industry. The case explores Mercury's segment performance, valuation considerations, and potential synergies from integrating AGI's streamlined operations to address challenges and maximize profitability.

Download Model





DISTRESSED SITUATION

Financial Models

Carnival

Carnival Corporation faces a critical challenge as the COVID-19 pandemic halts cruise operations, jeopardizing its cash runway, stock price, and long-term survival. This case explores strategies to stabilize the company, manage financial liquidity, and prepare for a post-pandemic recovery. Key focus areas include immediate cost management, forecasting stock performance, and implementing a resilient growth plan to ensure Carnival returns to profitability within three years.

Download Model





PUBLIC EQUITIES

Financial Models

TMX Group

TMX Group Ltd., Canada's largest stock exchange operator, faces increasing competition as Aequitas NEO prepares to launch in 2015, threatening TMX's dominance in equity trading. TMX generates revenue from issuer services, trading, clearing, and information services, with varying growth and profitability across segments. The case explores the challenges of regulatory oversight, high-frequency trading, and declining equity trading margins, raising critical questions about TMX's valuation, long-term competitiveness, and strategic direction amid evolving market dynamics.

Download Model

Haidilao International

Haidilao International Holding Ltd., a leading Chinese hotpot chain, went public on the Hong Kong Stock Exchange in 2018, raising $963 million. The IPO, driven by high investor demand, marked a strategic move to fund global expansion, enhance food safety, and support technology investments. Known for its exceptional customer service and innovative dining experience, Haidilao aimed to scale rapidly while maintaining strong brand loyalty. Despite past food safety scandals, its robust operational model and ambitious growth plans positioned it as a leader in China's competitive restaurant industry.

Download Model

Bell Canada

Bell Canada is at a strategic turning point amidst regulatory challenges and increasing competition in the Canadian telecommunications market. The case examines multiple private equity buyout offers, notably one led by OTPP and Providence Equity Partners, proposing a $34.8 billion valuation plus debt assumption. Key decisions involve assessing Bell's long-term value, evaluating shareholder returns, and identifying the optimal strategy to maximize shareholder wealth while navigating regulatory constraints and competitive pressures.

Download Model





OTHER

Financial Models

Dumbarton

Dumbarton Bearing Supply is evaluating a significant investment in ceramic bearing production for maritime applications. The decision involves two manufacturing approaches: a low-cost refit of existing equipment with limited capacity or building a high-capacity, state-of-the-art facility. While the refit offers higher NPV and faster payback, the new facility presents scalability and quality advantages. The case emphasizes recognizing real options, such as the ability to abandon the project, which could affect the investment's risk-reward profile and align with Dumbarton's strategic vision for growth in marine products.

Download Model

Retirement Planning

Leon and Billie Reynolds, academics in their late 50s, are assessing their retirement readiness. They aim to maintain 75% of their current income post-retirement while considering timelines of 3, 6, or 11 years. This case evaluates their financial assets, liabilities, TIAA accounts, social security benefits, and potential adjustments like downsizing. Critical assumptions include investment returns, withdrawal rates, and health insurance costs pre-Medicare. The goal is to determine if their savings can support a sustainable and timely retirement plan.

Download Model

Nexstar - Stock Pitch


Check out the pitchbook