Purchase Price
$
Sources & Uses
Sources
$
$
%
x
$
$
Uses
$
$
$
$
Total Sources
$0
Total Uses
$0
Debt Details
SBA Loan
$
%
Seller Financing
$
%
Key Financials
$
$
SDE-to-EBITDA Bridge
Estimate the adjustments needed to convert SDE to a pro forma EBITDA under new ownership.
| Seller's Discretionary Earnings (SDE) | $0 |
| Less: Annual cost of new hires to replace seller(s) |
$
|
| Less: Other new costs to hold business steady |
$
|
| Less: Buyer's salary |
$
|
| Less: Other adjustment (optional) |
$
|
| Estimated Buyer's EBITDA | $0 |
| EBITDA Margin (EBITDA / Revenue) | — |
Baseline Transaction Analysis
Purchase Price / SDE
—
Purchase Price / Est. EBITDA
—
Total Year 1 Debt Service
—
Debt Service Coverage Ratio
—
Cap Table
| Party | % of Deal | % of Equity |
|---|---|---|
| Searcher | — | — |
| Investors | — | — |
| Seller Equity Roll | — | — |
| SBA Loan | — | |
| Seller Financing | — | |
| Total | — | — |