Leveraged Buyout (LBO) Model

Build an LBO model for e.g., Hilton Hotels in the e.g., Hospitality industry. Current EBITDA: e.g., $3.2B Asking price: e.g., $26B (8.1x EBITDA) Please provide: 1. Sources & Uses of funds 2. Debt structure (Senior, Mezzanine, Equity split) and terms 3. 5-year operating projections and debt paydown schedule 4. Free cash flow available for debt service 5. Exit scenarios (multiple expansion, contraction, flat) 6. IRR and MOIC calculations for the sponsor 7. Credit metrics (Debt/EBITDA, Interest Coverage) over the hold period 8. Sensitivity analysis on entry multiple, exit multiple, and leverage