Case Study

Kooltex buyout: Valuing the management team incentive package (A)

23 pages
April 2009
Reference: IMD-1-0269

It was March 2007 and Kooltex CEO Samuel Ashley was excited – he had a sense of déjà vu as he listened to the deal proposed by New Horizons Capital Management, a leading private equity firm based in London. Ashley was thrilled to be at the bargaining table again, despite a recent stream of negative press regarding private equity firms, focused mainly on the industry’s opaque governance and operating procedures and the conspicuously favorable tax treatment received by the funds’ General Partners (GP) on their carried interests. He was negotiating the next round of financing for the firm that he, and a team of fellow managers, had acquired through a management buyout in the fall of 2001. At that time, RIFE Capital, a leading European buyout group, acquired control and majority ownership in Kooltex. Since that original buyout, the company’s sales had doubled and its EBITDA had been multiplied by three to approximately CHF 22.9 million, or about €14 million. Originally, the entire management team had acquired some 15% of the equity in the initial transaction and negotiated a significant exit-based incentive plan; they stood to benefit handsomely from the secondary buyout which was priced at a level that would trigger most of the ratchets in the performance incentive. The freedom to operate, as well as the additional financial resources obtained through the buyout financing, had allowed them to unleash an ambitious growth and profitability strategy, leading the company to impressive market share increases against larger rivals in North America and Europe.

Learning Objective

Using Monte Carlo simulation to value complex, non-traditional options, such as management stock option plans in the context of buyouts.

Valuation, Option Pricing, Monte Carlo Simulations
Generalized Experience
© 2009
Available Languages
Related material
Teaching note
Case clearing houses
IMD case studies are distributed through case clearing houses. In order to browse the collection and purchase copies please visit the links below.

The Case Centre

Cranfield University

Wharley End Beds MK43 0JR, UK
Tel +44 (0)1234 750903
Email [email protected]

Harvard Business School Publishing

60 Harvard Way, Boston MA 02163, USA
Tel (800) 545-7685 Tel (617)-783-7600
Fax (617) 783-7666
Email [email protected]

Asia Pacific Case Center

NUCB Business School

1-3-1 Nishiki Naka
Nagoya Aichi, Japan 460-0003
Tel +81 52 20 38 111
Email [email protected]


Research Information & Knowledge Hub for additional information on IMD publications

Discover our latest research
IMD's faculty and research teams publish articles, case studies, books and reports on a wide range of topics