[{"_1":2,"_3":-5,"_4":-5},"loaderData",{"_5":6,"_7":8},"actionData","errors","root",{"_26":27,"_28":29,"_30":12,"_31":12,"_32":12,"_33":29,"_34":12,"_35":12,"_36":12,"_37":12,"_38":-5,"_39":40},"routes/canvas.shared.$sharedTextdocId",{"_9":10,"_11":12},"sharedTextdoc",{"_13":14,"_15":-7,"_16":17,"_18":19,"_20":21,"_22":23,"_24":12,"_25":12},"isAuthenticated",false,"sharedTextdocId","689e2262c9ac81919b5029defbbb2ec9","versionInt","title","Lbo Dashboard – Under Armour (spa)","type","code/html","content","\n\n\n \n \n LBO dashboard\n \n \n\n\n

LBO dashboard

Leveraged buyout dashboard – live assumptions with fully linked calculations

Company

Under Armour (FY End: Mar 31)

\n\n \n

1) Assumptions

\n Purchase premium to equity (%)\n \n

\n Debt / LTM EBITDA (x)\n \n

\n Interest rate on debt (%)\n \n

\n Revenue CAGR to exit (%)\n \n

\n EBITDA margin expansion (bps over plan)\n \n

\n Exit multiple (x NTM EBITDA)\n \n

\n \n User assumption boxes are yellow. All downstream tables update.\n

\n\n \n

2) Sources & Uses

\n\n \n

3) Financial Forecasts

\n\n \n

4) Returns Math

\n\n \n

5) Sensitivity Tables (MoM / IRR)

Exit multiple (columns: ±40%, ±20%, base) vs Entry premium (rows: ±20%, ±10%, base).

\n\n \n

\n\n\n\n\n","access","public","isModerationBlocked","isAnonifyApiKeyDetected","dd",{"_41":42,"_43":44},"disablePrefetch",true,"shouldPrefetchAccount","shouldPrefetchUser","shouldPrefetchSystemHints","manageRootRouteStylesheet","mobileWebHandoffEnabled","promoteCss","disableSSR","stripModulepreloadImports","paidCampaignAppRedirect","statsigGateEvaluationsPromise",["P",40],"traceId","16171989439239048966","traceTime",1792025257149]