The Capital Stack

Capital stack model

Model a structure below. Adjust any tranche and the stack rebalances to exactly 100%. Senior Debt absorbs the residual first, then it cascades up the stack, locking each layer as it reaches its ceiling.

GP / Sponsor Equity%
LP / JV Equity%
Preferred Equity%
Subordinate / Mezzanine%
Senior Debt%
Total100%
Live capital model

Model it with us.

Walk us through the situation and we'll tell you how we'd structure it.

Start a conversation