Skip to main content Skip to main content
Not investment advice. Educational reading. See Disclaimer.
L.6 · ADVANCED · 2 MIN

LBO Sensitivity and Exit Analysis

Every LBO model must answer: what happens when things go wrong? Sensitivity analysis across entry multiple, EBITDA growth, and exit multiple reveals how robust — or fragile — the return thesis really is.

Quiz · 5 questions ↓
§ 01
Entry Multiple ↓ / Exit →8x Exit9x Exit10x Exit
7x Entry2.1x / 16% IRR2.4x / 19% IRR2.8x / 23% IRR
8x Entry1.8x / 12% IRR2.1x / 16% IRR2.4x / 19% IRR
9x Entry1.5x / 8% IRR1.8x / 12% IRR2.1x / 16% IRR
§ 02

If your returns depend on multiple expansion (buying at 8x and selling at 10x), you’re betting on market conditions, not operational improvement. The best LBOs deliver target returns even with flat or compressed multiples.

§ 03
Build a simple sensitivity table: How does the equity return change if you pay 7x vs. 9x entry, and exit at 8x vs. 10x? Which variable has the largest impact?
§ 04
An LBO returns 2.5x only if the exit multiple expands from 8x to 11x. The same deal returns 1.3x at flat multiples. Is this a good deal?
§ 05

The best LBO investments show attractive returns even in the downside case. If the bear case still delivers 1.5–1.8x MOIC from operational improvements and deleveraging alone, the deal has genuine margin of safety.

§ 06
LBO sensitivity: base case 25% IRR. At 15% EBITDA decline: 5% IRR. At 25% EBITDA decline: negative equity return. How should PE firm think about this?
Five questions · AI feedback

Sit with the ideas.

An LBO model shows these IRR outcomes across scenarios: Base case (8x entry, 8x exit, 5% growth): 22% IRR. Downside (8x entry, 7x exit, 0% growth): 8% IRR. Stress (8x entry, 6x exit, -5% EBITDA): -3% IRR. The PE firm's fund minimum IRR threshold is 15%. Should they proceed?

Why:
See it on a real ticker →