Fin Maverick
Foundations VocabularyAccounting & ReportingEconomics & MacroQuant Methods & ProgrammingBusiness & Company AnalysisCorporate Finance & ValuationBehavioural Finance
Banking & Market InfrastructureFixed Income & RatesDerivatives & Structured ProductsPublic EquitiesTransactions & DealsPortfolio ConstructionFunds & AMCs
Private Markets & AlternativesRisk, Treasury & ControlAI & Digital FinanceStochastic Calculus & PricingWealth & Personal FinanceIndian Markets & RegulationProfessional Practice
CalculatorComparison
Frameworks
Explore Bootcamps
Equity ResearchPortfolio ManagementMutual Fund MasteryInvestment Banking Analyst
Private Equity AnalystQuant & Hedge Fund AnalystBreaking Into VCFinancial Analyst Program
Risk Management ProgramPrivate Wealth ManagementDebt Capital MarketsDerivatives Foundation
Explore Free Courses

Equity Research6

Writing an Investment ThesisBuilding a Discounted Cash FlowReading an Annual Report FastReading a Sector Before a CompanySpotting Quality of Earnings Red FlagsBuilding a Revenue Forecast From Drivers

Portfolio Management3

Rebalancing: When, Why and What It CostsStrategic and Tactical Asset AllocationMeasuring Risk in a Portfolio

Mutual Fund Mastery3

Comparing Funds Without Being FooledHow a NAV Is Struck and Which Day You GetReading a Fund Factsheet Properly

Derivatives Unlocked4

Hedging a Real ExposureThe Greeks, PracticallyFutures, the Basis and What Moves ItReading an Option Payoff

AI For Finance2

Retrieval and Grounding for FinanceDocument Extraction in Finance

Breaking Into Quants4

Backtesting a StrategyHypothesis TestingCleaning Financial DataRegression for Finance

Breaking Into VC3

Sizing a MarketReading a Term Sheet as a FounderHow a Venture Round Actually Works

Financial Analyst Program4

Common Size and Trend AnalysisReading a Cash Flow StatementRatio Analysis That Says SomethingBuilding a Working Capital Schedule

Risk Management Program2

Credit Exposure and How It Is ReducedValue at Risk and What It Hides

Investment Banking Analyst3

Precedent Transactions and Why They DifferReading a Term Sheet StructurallyBuilding a Comparable Companies Table

Private Wealth Management3

Tax Aware Portfolio DecisionsBuilding a Client Risk ProfileGoal Based Planning Arithmetic

Debt Capital Markets3

Analysing an Issuer's CreditDuration and What It Does Not Tell YouBond Pricing and Yield Mechanics

Private Equity Analyst2

Fund Waterfalls and CarryThe LBO in Structure

Hedge Funds Analyst2

Short Selling MechanicsLong Short Mechanics
QuarksCourses
Explore Interview Preparation
Investment BankingEquity ResearchVenture CapitalistPrivate EquityHedge Funds
QuantFinancial AnalysisPrivate Wealth ManagementDebt Capital MarketsRisk Management
Derivatives FoundationPortfolio ManagementMutual Fund Mastery
PartnershipsShowdown
Log inSign up
Interview tracksAll
1Investment Banking
Question bankPuzzlesCase studies
2Equity Research
Question bankPuzzlesCase studies
3Venture Capital
Question bankPuzzlesCase studies
4Private Equity
Question bankPuzzlesCase studies
5Hedge Funds
Question bankPuzzlesCase studies
6Quant
Question bankPuzzlesCase studies
7Financial Analysis
Question bankPuzzlesCase studies
8Private Wealth Management
Question bankPuzzlesCase studies
9Debt Capital Markets
Question bankPuzzlesCase studies
10Risk Management
Question bankPuzzlesCase studies
11Derivatives Foundation
Question bankPuzzlesCase studies
12Portfolio Management
Question bankPuzzlesCase studies
13Mutual Fund Mastery
Question bankPuzzlesCase studies
043

Case 043LBOCore

A sponsor signs an LBO with floating-rate debt, and rates rise before close. How much does the rate rise cost in paydown and IRR, and what would the sponsor change?

Houlihan LokeyLos Angeles · 2025

1The situation

A sponsor has signed to buy Oshadi Chemicals at 8.0x EBITDA of Rs 200 crore, Rs 1,600 crore, funded with Rs 800 crore of floating-rate debt and Rs 800 crore of equity. When it signed, the debt cost 9%. Before closing, rates rise and the same debt now costs 11%.

EBITDA grows 5% a year. Depreciation equals capex at Rs 40 crore a year, working capital is flat, tax is 25%, interest is charged on the opening balance, and all free cash flow repays debt. The sponsor plans to exit at the end of year 5 at 8.0x EBITDA.

2Your task

How much less debt is repaid, what happens to the IRR, and what would you change?

Quick check

Roughly how much does the 2 point rate rise cost the sponsor's IRR, holding the exit multiple at 8.0x?

Worked solution

Try it on paper, then open one step at a time.

30-second answerThe answer to give first

The rate rise leaves Rs 57 crore more debt at exit and costs about 0.8 points of IRR, 17.0% to 16.2%, if the exit multiple holds. The bigger risk is the second hit: buyers in a higher-rate market pay less, and at 7.5x the IRR falls to 14.4%. To restore 17.0% at 11% the sponsor would need to pay about Rs 1,574 crore, so it should hedge the rate, renegotiate price or put in less debt.

Step 1How does a higher rate flow through an LBO?

A family with a floating-rate home loan feels a rate rise twice: the instalment goes up, so less goes to principal, and the house is worth less to the next buyer, who also has to borrow at the new rate. In an LBO the first hit is mechanical: more interest means less free cash flow, so less debt is repaid and less equity is left at exit. At 9% Oshadi pays Rs 72 crore of interest in year 1; at 11% it pays Rs 88 crore. After tax the difference is Rs 12 crore, and it compounds, because each year's smaller repayment leaves a bigger balance accruing the higher rate.

YearEBITDAInterest at 9%Debt at 9%Interest at 11%Debt at 11%
1210.072.0726.588.0738.5
2220.565.4640.281.2664.1
3231.557.6539.773.0575.2
4243.148.6423.863.3470.3
5255.338.1291.051.7347.7
Rs crore. Free cash flow is net income because capex equals depreciation and working capital is flat; at 11% Oshadi ends year 5 owing Rs 347.7 crore against Rs 291.0 crore at 9%.
Oshadi's debt, year by year, at the old and the new rate, Rs crore300400500600700800Year 0Year 1Year 2Year 3Year 4Year 5348 at 11%291 at 9%57 less repaid800 at closeIRR 17.0% at 9%, 16.2% at 11%
Both paths start at Rs 800 crore, but at 11% Oshadi repays debt more slowly every year and ends year 5 with Rs 348 crore against Rs 291 crore at 9%, a Rs 57 crore gap that comes out of the sponsor's exit equity.
Step 2Why is the IRR effect smaller than people expect, and what is the bigger risk?

Because the debt is only half the price and the cost is spread over five years. Exit EV is Rs 2,042 crore either way; exit equity falls from Rs 1,751 crore to Rs 1,694 crore, about 3%, so the IRR falls only from 17.0% to 16.2%. The second hit is larger. The buyer at exit faces the same higher rates, so it can borrow less and pays a lower multiple. If the exit slips from 8.0x to 7.5x, exit equity falls to Rs 1,567 crore and the IRR to 14.4%. Half a turn of multiple costs more than two points of interest, which is why interviewers ask how rates affect an LBO rather than how they affect interest.

The two hits: less paydown, then a lower exit multipleSigned: 9% debt, 8.0x exit17.0%Rates up: 11% debt, 8.0x exit16.2%Rates up and exit at 7.5x14.4%First hit: paydown, about 0.8 points. Second hit: exit multiple, about 1.8 more.
The rate rise costs Oshadi's sponsor about 0.8 points of IRR through slower paydown, 17.0% to 16.2%, and a further 1.8 points if the exit multiple falls to 7.5x, leaving 14.4%.
Step 3What would the sponsor change?

Three levers, in order of how quickly they can be pulled. First, hedge: an interest rate capA contract that pays the borrower when a floating rate goes above an agreed level, limiting how much the interest bill can rise. or swap bought at signing would have locked the 9% and is the standard protection for exactly this gap between signing and close. Second, renegotiate: to earn 17.0% at 11% with the same debt, the sponsor would need to pay about Rs 1,574 crore, roughly 7.87x instead of 8.0x, though a signed deal rarely reopens without a material change clause. Third, refinance part of the debt at a fixed rate, or put in more equity, which lowers the interest drag but also lowers the IRR on a bigger cheque. A strong close says the paydown cost is modest, the exit multiple is the real exposure, and the lesson is to hedge between signing and closing.

Where candidates lose it

The common loss is guessing a large IRR hit from the rate rise alone. Two points on half the capital structure, after tax, over five years, is less than one point of IRR, and an interviewer will ask you to size it rather than assert it.

The second is stopping at paydown. Higher rates also lower what the next buyer can pay, and that exit multiple effect is larger than the interest effect here.

What the interviewer asks next

  • What exit multiple at 11% gives the same IRR as 8.0x at 9%?
  • How would a 50% fixed-rate tranche have changed the outcome?
  • Why do sponsors care about the time between signing and closing?

Asked at Houlihan Lokey, Debt Capital Markets, Los Angeles, 2025 (Wall Street Oasis): WACC changes and how it affects LBO

← Case 042Two cement credits: one has stronger metrics and a tighter spread, the other weaker metrics, more diversification and a wider spread. Which offers better value for the risk?Case 044 →A company receives an unsolicited cash offer at a 30% premium. Its own DCF range brackets the offer, and a white knight might pay more in stock with some risk of failing. Should the board accept, reject or pursue the white knight?

Company names and figures are illustrative.

Fin Maverick Free CoursesExplore Free Courses
Fin Maverick BootcampsExplore Bootcamps
Fin Maverick

Finance education that ends in a job, not a certificate that gathers dust. Built for young India.

LEARN
CalculatorsFrameworksComparisonsInterview RoadmapsShowdown
RESOURCES
All CoursesFree CoursesBootcampsInternships
COMPANY
AboutJob openingPartnership
LEGAL
Privacy PolicyTerms & ConditionsContent LicenseReturn & Refund Policy
© 2026 FIN MAVERICK / BUILT FOR INDIA.DO FINANCE, DO NOT JUST READ ABOUT IT.