All business decision tools
How much cash does the seller receive after debt, fees and rollover?
Bridge enterprise price to seller equity consideration, rolled equity and closing cash proceeds.
Example scenario
Editable demonstration inputs, not verified industry benchmarks. Enable JavaScript to calculate your own scenario.
- Agreed enterprise value
- $20,000,000
- Debt settled at closing
- $5,000,000
- Excess cash delivered
- $1,000,000
- Seller transaction fees
- $600,000
- Equity proceeds rolled into new company
- 20 %
- Escrow withheld from cash consideration
- $500,000
Seller cash proceeds at closing before tax
Example result only, not a forecast or promise.
- Net equity consideration before rollover
- $15,400,000
- Rolled equity at stated consideration value
- $3,080,000
- Escrow withheld
- $500,000
What to do with this result
Reconcile the purchase agreement, working-capital adjustment and tax position with transaction advisers; rolled equity is not closing cash.
Know what is inside the model.
Planning model, not personalized financial advice. Your inputs remain in your browser.
Calculation method
Net equity consideration = enterprise value − debt + excess cash − seller fees. Rollover = net equity consideration × rollover share. Closing cash = equity consideration − rollover − escrow.
Assumptions and limitations
- Example inputs are editable scenarios, not Aryo results or independently verified industry benchmarks.
- Planning scenarios are not lending, investment, tax or legal advice. Rates, prices, probabilities and transaction terms are supplied assumptions.