LBO calculator
What leverage does to returns: entry and exit multiples, the debt package, the equity cheque and the MOIC and IRR that come out. Change the exit multiple and see how much of the return is multiple expansion rather than EBITDA growth.
| Item | Value |
|---|---|
| Entry EBITDA | $100.00M |
| Entry enterprise value | $800.00M |
| Opening debt | $500.00M |
| Sponsor equity | $316.00M |
| Exit EBITDA | $130.00M |
| Exit enterprise value | $1.04B |
| Exit debt | $350.00M |
| Exit equity | $690.00M |
| MOIC | 2.18× |
| IRR | 16.9% |
Returns are unlevered at the fund level: no management fees, carry or dividend recaps.
EV = EBITDA × multiple · Equity = EV + fees − debt.
Equity = EV_exit − net debt · After the modelled paydown.
MOIC = equity_out/equity_in, IRR = MOIC^(1/t) − 1 · No interim distributions.
A clear path from inputs to results.
What leverage does to returns: the entry multiple sets the price, the debt sets the equity cheque, and the exit multiple sets the answer. The gap between MOIC and IRR is the hold period.
How to use
- Enter entry EBITDA and the entry multiple.
- Set the leverage, fees and the debt paydown.
- Read the equity cheque, MOIC and IRR, then test the exit multiple.
The formula
Reference: Single entry, single exit IRR with no interim distributions or fund fees (Brealey, Myers & Allen, Principles of Corporate Finance).
Worked example
$100M EBITDA at 8× with 5× debt
- 2% fees, exit at 8× on $130M after 5 years, 30% paydown.
- 1
EV 800, debt 500, fees 16, equity 316. Exit EV 1,040, debt 350, equity 690. MOIC 2.18×, IRR 16.9%.
2.18× and 16.9%.
Interpreting the result
At a constant multiple, all of the return comes from EBITDA growth and debt paydown. Multiple expansion is a bonus, not a plan.
Assumptions & limitations
- No management fees, carry or dividend recaps.
- Debt paydown is an input.
- Fees are funded by equity.
- No interim distributions.
Frequently asked questions
Why is IRR higher than MOIC suggests?
IRR annualises; a 2× over five years is 15%, over three years it is 26%.
Does leverage always help?
It magnifies both directions; a flat exit with high leverage destroys equity.
What is a good LBO return?
2.0–2.5× and 20%+ IRR is the traditional target.
Where do fees go?
They are added to the enterprise value and funded by the equity cheque.
Methodology last reviewed 2026-10-22. Results are informational and not financial or engineering advice — see our disclaimer.