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

Background context...

Download Cap rate and NOI Download Model

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

Contact