Interactive Deal Modeler

    Capital Stack
    Calculator

    Model your deal structure in real-time. See exactly what you need to raise with live IRR and MOIC projections.

    Live IRR
    MOIC Tracking
    Drag & Resize
    $7.2M
    $1.2M
    55%
    6.5%
    8%
    22%
    6x

    Projected IRR

    26.7%

    MOIC

    3.27x

    Exit Value

    $10.6M

    Total Capital Stack

    $7,200,000

    5 Layers
    Senior Debt
    Drag to resize
    Mezzanine / Jr. Debt
    Seller Financing
    Equity (Cash to Close)

    $3.96M

    55%

    $1.08M

    15%

    $720K

    10%

    Seller Rollover Equity

    $360K

    5%

    $1.08M

    15%

    How to Think About Your Capital Stack

    LBO / Buyout: Optimize leverage to maximize equity returns. Senior debt (50-70%) is cheapest; mezzanine fills the gap. Key metric: IRR.

    Seller financing & rollover reduce cash at close and signal seller confidence.

    How to Use the Capital Stack Calculator

    Watch this walkthrough to learn how to model your deal structure, drag to resize capital layers, and optimize your equity requirement.

    Step-by-Step Guide

    1

    Select Your Deal Type

    Choose LBO/Buyout for acquisitions, Commercial RE for property deals, or Waterfall for fund structures.

    2

    Set Deal Parameters

    Input purchase price, EBITDA, debt percentages, and growth assumptions. Toggle Fine Control for precision.

    3

    Add Capital Layers

    Toggle on mezzanine, seller financing, rollover equity, or cross-collateralization to reduce your equity.

    4

    Drag to Resize

    Grab the handles between capital layers on the interactive bar and drag to instantly resize proportions.

    5

    Reorder & Remove Layers

    Drag layers to reorder priority, or remove layers to model simpler structures. Restore anytime.

    6

    Export & Analyze

    Review real-time IRR, MOIC, and exit value. Export the JSON schema for detailed financial modeling.

    What Is a Capital Stack?

    A capital stack represents the hierarchy of capital sources used to finance a deal — from senior secured debt at the bottom (lowest risk, first to be repaid) to common equity at the top (highest risk, last to be repaid). Understanding your capital stack is critical for structuring acquisitions, real estate investments, and fund raises because it directly determines your cost of capital, risk profile, and return potential.

    This free capital stack calculator lets you model three institutional-grade deal structures: Leveraged Buyouts (LBO) for business acquisitions, Commercial Real Estate (CRE) for property investments, and Fund Waterfalls for GP/LP distribution modeling. Each layer is interactive — drag to resize, reorder, or remove — with real-time IRR, MOIC, and exit value projections updating instantly.

    How to Reduce Your Equity Requirement

    The most common challenge in deal structuring is minimizing the cash equity required at close. This calculator models several synthetic equity strategies:

    • Seller Financing: The seller carries a note for a portion of the purchase price, reducing third-party capital needs.
    • Rollover Equity: The seller retains an ownership stake post-acquisition, aligning incentives and reducing cash-to-close.
    • Mezzanine Debt: Subordinated debt (12-18% interest) that fills the gap between senior debt and equity.
    • Cross-Collateralization: Pledge equity from existing assets as collateral, increasing borrowing capacity without additional cash.

    Who Uses Capital Stack Calculators?

    Private equity firms, real estate developers, M&A advisors, investment bankers, and entrepreneurs use capital stack analysis to structure deals, present to investors, and optimize their financing. This tool is designed for deal professionals who need institutional-grade modeling without complex spreadsheets.

    You need to raise $1,080,000

    Solid structure with manageable equity. Well-positioned for financing.

    You need to raise $1,080,000

    Send this deal structure to generate full financial projections — IRR scenarios, debt service schedules, and exit waterfalls.