Analyzing the J Crew Deal
At the time it was announced, TPG’s $3 billion acquisition of specialty retailer J Crew was one of the biggest leveraged buyouts since the credit crunch struck several years earlier.
Through this case study, you’ll learn how to analyze, model, and evaluate such a deal and answer case study questions in job interviews.
You’ll determine whether or not it was a good deal for the company’s shareholders and for the private equity firms involved – and you’ll learn why there was so much controversy after the fact, including why several settlements and lawsuits came up in the aftermath of the announcement.
NOTE: You will get more out of the live LBO training if you complete the homework. (see below)
The $3 Billion J Crew LBO: Case Study Homework
In this case study, you’ll analyze the $3.0 billion buyout of J. Crew by TPG and Leonard Green, one of the largest in recent years.
Announced on November 23, 2010, the deal represented a rebound in the LBO and debt markets and was one of the larger deals since the start of the credit crunch in mid-2007.
J. Crew is a specialty retailer with over 300 retail stores in the US. It sells higher-end clothing and accessories via its stores and directly via mail order and its website.
In part 1 of this case study, you’ll use the historical income statement and balance sheet in the attached Excel file to create a 5-year projection model for J. Crew. In part 2, you’ll modify it to create an LBO model instead.
Part 1 – Assumptions
Please use the following assumptions for part 1 of this case study:
- Assume that revenue growth is 12% in 2012, falling to 11% in 2013, 10% in 2014, 9% in 2015, and 8% in 2016.
- Assume that gross margins, operating margins, and tax rates stay in-line with historical averages.
- Assume no interest income or interest expense in this first part of the case study.
- J. Crew’s existing debt should remain the same each year. There will be no financing activities such as dividends, stock issuances or repurchases, additional debt, and so on.
- Capital expenditures and working capital items as percentages of income statement line items should also remain in-line with historical averages.
- Assume that Other Assets under Long-Term Assets and Other Long-Term Liabilities under Long-Term Liabilities stay constant each year.
Part 2
Complete the 3-statement model of J. Crew using these assumptions, and then check your work against the “Completed” Excel file.
Once you’ve created the LBO model in part 2, you’ll use the output of your model along with your knowledge of the markets and the economy to assess how the deal looks in hindsight, why it sparked so much controversy, and whether or not the shareholders and private equity firms involved truly benefited.
Download the Homework and Get Modeling
1. Download Part 1 of the homework (zip file).
2. Unzip its contents.
3. Start by reading Case-Study-Text-Part-1.doc and follow the instructions there.
4. Download Part 2 of the homework.
5. Unzip Part 2 contents.
6. Complete the Part 2 assignment.
Watch the Video Replay
Do Your Financial Modeling Skills Need Some Sharpening?
We encourage you to check out the full Breaking into Wall Street program to develop the skills you need to be successful.
The Breaking into Wall Street Program includes:
- 460 Videos (over 140 hours of training)
- Excel and Basic Accounting through Valuation, LBOs and Merger Models; In-Depth Bank / Insurance, Energy, and Real Estate Modeling and PowerPoint training
- Based on case studies of Apple / Research in Motion, Microsoft / Yahoo, JP Morgan / SunTrust Banks, Exxon Mobil / XTO, and Avalon Bay
- Exercises, Before and After Excel files, and Q&A and support for everything
- Free lifetime updates and support