World224-HS-06

Please evaluate the impact on Elastic's IRR% at exit, assuming a slowdown in Total Revenues growth. Return the following here: Year 5 Adj. EBITDA, EV value at Exit, Net Debt at Exit, Sponsor Equity Value at Exit, Sponsor Equity Value at Entry, MOIC, and IRR %. use the LBO model. Respond with your answers straight back here. Use this for your work:

1. Decrease the existing Total Revenues growth rate in Year 3 by 5% of its original value in the base case (a 5% relative decrease).
2. Decrease the ...

Year 5 Adj. EBITDA	$763.26M
EV value at Exit	$26,714.26M
Net Debt at Exit	$580.85M
Sponsor Equity Value at Exit	$26,133.40M
Sponsor Equity Value at Entry	$11,275.85M
MOIC	2.32x
IRR %	18.31%