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?
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.
| Year | EBITDA | Interest at 9% | Debt at 9% | Interest at 11% | Debt at 11% |
|---|---|---|---|---|---|
| 1 | 210.0 | 72.0 | 726.5 | 88.0 | 738.5 |
| 2 | 220.5 | 65.4 | 640.2 | 81.2 | 664.1 |
| 3 | 231.5 | 57.6 | 539.7 | 73.0 | 575.2 |
| 4 | 243.1 | 48.6 | 423.8 | 63.3 | 470.3 |
| 5 | 255.3 | 38.1 | 291.0 | 51.7 | 347.7 |
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.
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
Company names and figures are illustrative.
