Private Equity Bolt-On Synergy Solver

Underwrite folding tuck-in add-ons into sponsor-backed platform companies, eliminating duplicate corporate overhead, capturing supply chain discounts, and multiple arbitrage.

Target EBITDA & Synergies

Target Company Standalone EBITDA ($ USD)

Target Purchase Price Multiple (e.g. 4.5x EBITDA)

Platform Company Exit Multiple (e.g. 9.5x EBITDA)

SG&A Overhead Synergies Captured (%)

Synergy EBITDA & Value Created

Post-Synergy Adjusted EBITDA Contributed

$2,684,000 / yr EBITDA

Upfront Target Acquisition Cost

$9,900,000 Purchase Price

Net Enterprise Value Created on Platform Exit

+$15,598,000 Net Equity Creation