Capital stack builder
Type in a company’s debt, most senior first. The stack, the leverage and the recoveries update as you go. Nothing you enter leaves your browser.
- Total debt
- –
- Leverage
- –
- Enterprise value
- –
- Left for equity
- –
The stack
–
By class
Recovery at this valuation, and the multiple each price creates the business at
| Class | Amount | Leverage | Created at | Recovery | Versus price |
|---|
Value is the multiple times EBITDA, paid out in order of rank. Cash, fees and claims other than funded debt are left out of recoveries. “Created at” counts debt ahead at face, the class at its price, less cash.