Earnouts, rollover equity and seller notes

Premieur InstituteRead time: 15 minutes

How deferred and contingent consideration bridges a valuation gap: earnout design and expected value, management and seller rollover, and subordinated seller notes.

Buyers and sellers rarely agree on value at first. The seller believes next year's forecast; the buyer discounts it. When the gap is too large to split, the parties stop arguing about one cash number and start building a structure: some cash at closing, some paid later only if the business performs, some kept in the business as equity alongside the buyer, and some lent back to the buyer as a note. The headline goes up, the cash at closing goes down, and the risk moves to the seller.

For a buyer, structure is a way to pay for performance only when it arrives and to keep the seller invested in the result. For a seller, it is a way to reach a headline price the buyer would not pay in cash, at the cost of waiting, of taking credit and equity risk, and of disputes. Neither side should compare a structured offer with an all cash offer on headline value. The comparison has to be made in present value, with probabilities on the contingent parts.

This topic covers the three main tools: earnouts, including metric, period, caps and dispute design and their expected value; rollover equity by management and sellers, with the tax deferral idea at a high level; and seller notes and where they rank. It closes with a worked comparison of an all cash offer and a structured offer on present value.

Key takeaways

  • Earnouts bridge a valuation gap by making part of the price contingent on future performance; their design (metric, period, threshold, cap and the buyer's operating covenants) decides whether they pay.
  • The value of an earnout is the probability weighted payout, discounted at a rate that reflects its risk; in the Tamsin example a $40m earnout is worth $18.0m expected and $13.6m in present value.
  • Rollover keeps sellers and management invested alongside the sponsor and, when properly structured, can defer tax on the rolled portion; it is equity risk, priced at the same entry valuation as the sponsor's.
  • A seller note is deferred price lent to the buyer, deeply subordinated to the acquisition lenders, often paying in kind; it should be valued as junior credit, not at face.
  • A $360m structured headline can be worth $329.5m in present value, which still beats a $310m all cash offer on expected value but carries risk the cash offer does not.

Why structure appears: the valuation gap

A valuation gap usually comes from one of three disagreements. The seller expects growth the buyer will not underwrite, often because a new contract, product or site has not yet shown up in trailing earnings. The seller believes the business is lower risk than the buyer does. Or the two simply hold different views of the multiple. The first two are about the future and can be bridged by tying payment to what the future turns out to be.

Each tool moves a different risk. An earnout moves operating risk: the seller is paid only if a metric is hit. A seller note moves credit risk: the seller is paid later, if the company can pay. Rollover moves equity risk: the seller's retained stake rises or falls with the buyer's. A buyer offering all three is asking the seller to finance part of the deal and to bet on the plan.

The tools that bridge a valuation gap
ToolWhat the seller receivesRisk moved to the sellerWhat the buyer gains
EarnoutContingent future payment if a metric is hitOperating performancePays only for growth that arrives
Rollover equityA stake in the new holding companyEquity value at exitSmaller equity check, aligned seller
Seller noteA subordinated loan repaid laterCredit risk of the leveraged companyDeferred cash, cheaper than equity
Escrow or holdbackCash released later if no claimsIndemnity claimsSecurity for warranties

Designing an earnout

The metric comes first. Revenue is hard to manipulate and easy to measure, which sellers prefer, but it pays for growth without regard to profit. EBITDA aligns better with value but depends on the buyer's cost allocations, integration decisions and accounting choices after closing, which is where most disputes start. Non financial milestones, such as a regulatory approval or a contract renewal, suit businesses where one event drives value.

The period is typically one to three years. Longer periods lift the seller's risk and the chance of a dispute, because the business will have changed under the buyer's ownership. Payouts can be all or nothing at a target, or scale linearly between a threshold and a target, with a cap. Linear schedules are less brittle: a near miss does not turn a large payment into nothing, which removes much of the incentive to fight over a few hundred thousand dollars of EBITDA.

Disputes are about control. The seller wants covenants that the buyer will run the business consistently with past practice, fund the plan, not divert customers to its other companies, and keep separate books. The buyer wants freedom to integrate and run the company as it sees fit. US courts generally read earnout obligations narrowly, so a seller who wants protection must write it into the agreement; the implied duty of good faith will not supply much. Agreements usually send accounting disputes to an independent accountant and also address acceleration of the earnout if the business is sold again.

A linear earnout and its value
Payout = Cap x min(1, max(0, (Metric - Threshold) / (Target - Threshold))) Expected payout = Sum over scenarios of (Probability x Payout) PV of earnout = Expected payout / (1 + r)^t
Threshold
The metric level below which nothing is paid.
Target
The metric level at which the cap is paid in full.
r
A discount rate reflecting the risk of the payment, closer to an equity rate than a debt rate because the payout depends on operating results.
t
Years from closing to payment.
Probabilities should be the buyer or seller view of the actual distribution of outcomes, not the management case alone.
Worked example

Tamsin Labs: valuing a $40m EBITDA earnout

  • Tamsin Labs, a hypothetical testing laboratory group. The earnout pays up to $40m two years after closing, scaling linearly from zero at year 2 EBITDA of $32m to the full $40m at $40m of EBITDA.
  • Scenarios for year 2 EBITDA: $30m with 25 percent probability, $34m with 30 percent, $38m with 30 percent, $42m with 15 percent. Discount rate 15 percent.
  1. 1. Payout at $30m EBITDA
    below the $32m threshold
    $0m
  2. 2. Payout at $34m EBITDA
    40 x (34 - 32) / (40 - 32)
    $10m
  3. 3. Payout at $38m EBITDA
    40 x (38 - 32) / (40 - 32)
    $30m
  4. 4. Payout at $42m EBITDA
    above the target, capped
    $40m
  5. 5. Expected payout
    25% x 0 + 30% x 10 + 30% x 30 + 15% x 40
    $18.0m
  6. 6. Present value
    18.0 / 1.15^2
    $13.6m

An earnout headlined at $40m is worth $18.0m on expected value and $13.6m today. One quarter of the time it pays nothing. A seller who counts it at $40m is overstating the offer by $26.4m.

Rollover equity: management and sellers

In a sponsor buyout, the founder or selling owners and the management team often reinvest part of their proceeds in the new holding company that owns the business. For the sponsor, rollover reduces the cash equity it must write and keeps the people who know the business invested in the outcome. For the seller, it is a second bite: if the sponsor's plan works, the retained stake may be worth more at exit than the cash taken today.

Rollover is usually priced at the same valuation as the sponsor's equity, so the seller buys in at the deal price. A seller rolling $30m into a holding company with $150m of total equity owns 20 percent alongside the sponsor's 80 percent, before any management incentive pool. The terms that matter are whether the rolled equity is the same security as the sponsor's or a junior class, the governance rights that come with it, tag along and drag along rights on exit, and whether management's rolled shares are subject to leaver provisions.

The tax idea, at a high level: in the US, a properly structured rollover can let the seller defer tax on the rolled portion, because exchanging an interest in the target for an interest in the buyer's holding entity can qualify as a nontaxable contribution (for example to a partnership under Section 721, or to a corporation under Section 351). The seller is taxed on the cash received and carries the rolled interest forward at a low basis until exit. Whether a given structure qualifies depends on the entities involved and requires tax advice; it is the reason rollover holding companies are often partnerships for tax purposes.

Seller rollover: what to negotiate
TermSeller wantsSponsor wants
SecurityThe same class as the sponsorCan accept, but may offer common behind a preferred
PriceThe sponsor entry valuationThe same
GovernanceBoard seat, consent rights on key decisionsLimited to information rights
ExitTag along on any sponsor saleDrag along to deliver 100 percent to a buyer
TaxTax deferred rollover structureStructure that does not constrain its own tax position

Seller notes and where they rank

A seller note is part of the purchase price paid later, under a loan from the seller to the buyer. In a leveraged buyout it sits below the acquisition debt: senior lenders require a subordination agreement under which the note is not paid in cash while senior debt is in default, its holder cannot accelerate or enforce for a standstill period, and its maturity falls after the senior debt matures. In the stack it ranks behind every lender and ahead only of equity.

Because cash payments are constrained, seller notes often pay interest in kind, adding it to principal, with a bullet repayment at maturity or on a sale of the company. The coupon looks like debt, but the risk is closer to junior mezzanine. A seller should value the note at a discount rate reflecting that ranking, and ask for protections such as acceleration on a change of control and limits on further debt ranking ahead.

Buyers like seller notes because they are cheaper than equity and lenders often treat them as quasi equity when deeply subordinated. They also give the buyer a source of recovery: many agreements allow indemnity claims to be set off against the note, which makes it a form of security for the warranties.

A PIK seller note
Repayment at maturity = Principal x (1 + PIK rate)^n PV to the seller = Repayment at maturity / (1 + Seller discount rate)^n
PIK rate
The interest rate accrued and added to principal each year instead of paid in cash.
n
Years to maturity.
Seller discount rate
A rate for junior, subordinated credit in a leveraged company, well above the senior loan rate.

Worked comparison: all cash against a structured offer

Two bidders compete for Tamsin Labs. One offers $310m in cash at closing on a cash free, debt free basis. The other headlines $360m: $270m cash, $30m rolled into the new holding company, a $20m seller note and the $40m earnout valued above. The headline comparison says the structured bid wins by $50m. The present value comparison is the one that counts.

The rollover is valued at face because it is bought at the same price as the sponsor's equity; it is still at risk, which a seller with all its wealth in the business should weigh. The note is valued as junior credit at 12 percent. The earnout is valued at its probability weighted present value.

Worked example

Tamsin Labs: present value of two offers

  • Offer A: $310m cash at closing.
  • Offer B: $270m cash; $30m rollover at the sponsor price; $20m seller note at 7 percent PIK, five year bullet, discounted at 12 percent; earnout of up to $40m with PV $13.6m from the scenarios above.
  1. 1. Offer B headline
    270 + 30 + 20 + 40
    $360.0m
  2. 2. Note repayment at year 5
    20 x 1.07^5
    $28.05m
  3. 3. PV of the note
    28.05 / 1.12^5
    $15.92m
  4. 4. PV of the earnout
    18.0 / 1.15^2
    $13.61m
  5. 5. PV of Offer B
    270 + 30 + 15.92 + 13.61
    $329.53m
  6. 6. Advantage of Offer B over Offer A
    329.53 - 310.0
    $19.53m
  7. 7. Offer B cash at closing as a share of Offer A
    270 / 310
    87.1%

Offer B headlines $50m more but is worth $19.5m more in present value, and delivers $40m less cash at closing. A seller that needs liquidity or doubts the plan may rationally take Offer A; one that believes the plan and can carry the risk gets more expected value from B.

Go deeper with Membership →