Xuyi Wu

ACA
EX-Deloitte Auditor
REIT & PE Fund Accountant

About

I build this website to learn coding and share my skills and knowledge in following areas:

Modeling

REIT

Real Estate Investment Trusts

Private Equity

Investment Analysis

REIT Modeling

WXY Capital is REITs Fund forcus on Industry warehouse and office investment. By Q2 25,Fund completed all capital calls and three assets purchase. Fund established in 2022 with expiry date 2027. For the fund performance details including cashflow forecast and waterfall please see the downloan

  • Closed-end structure
  • Target return of 15% IRR
  • AUM:£250M

Fund Charts

Net paid in capital vs TVPI Absolute Return Fund vs Benchmark

PE Modeling

Investment Thesis

WXY Corporation is a global leader in experience-based reward campaigns, powered by its proprietary SaaS platform COSMOS. The private equity acquisition is underwritten at a maximum valuation of 10.0× LTM EBITDA.

The transaction is structured as a leveraged buyout with approximately 60% debt financing and 40% equity contribution. This model analyzes the investment's viability under various operational and macroeconomic scenarios.

LBO Model Outputs

  • Capital Structure
  • Investment Returns
  • Credit Metrics
  • Sensitivity Analysis

Project Exit Strategy analysis

  • Sale to Private Equity: 9-10X with 45% likelyhood
  • Sale to Trade: 10-11X with 45% likelyhood
  • IPO: 11-12X with 10% likelyhood
Download LBO Download Model