Underwrite · PCT-008 · Sourced card
EBITDA add-back autopsy
Takes a sponsor’s adjusted EBITDA apart add-back by add-back, tests each against the QoE and the agreement’s caps, and shows what is left.
Today vs automated
- Find the EBITDA definitionAssociate · manual
- List add-backs in ExcelAssociate · manual, re-keying
- Apply caps by handVP / counsel · manual
- Email / meeting hand-offAssociate → VP / counsel
- The QoE or sponsor model lands in the data roomTrigger: starts on its own
- Extract every add-backAutomated · Document parser
- Classify and capAutomated · LLM
- Show headroom at riskAI draft, human review · Model template
- Whether the add-backs are credible for this businessApprove / override · VP / counsel
AutomatedAI draft, human reviewHuman onlyTools: Data room, Document parser, LLM, Model template
Estimated valueestimate
60–820 analyst hours a year
$9k–$206k of time, vs an assumed $20k–$100k tool cost
Net: −$91k to $186k a year net of tool cost; at the low end of the assumptions it does not cover the tool cost.
Assumptions
- 3–6 analyst hours per deal today; 0.5–1.5 hours with an agent, including review
- 40–150 deals a year for one team
- $150–250 per hour loaded cost
- Tool or build cost $20,000–100,000 a year (both)
Estimate, based on the assumptions shown; your numbers will differ. How we estimate
What else it can do for the team
- Show basket capacity created by uncapped add-backs
- Compare CIM, QoE and agreement EBITDA side by side
- Draft term-sheet asks on caps and windows
- Track realised vs projected savings after close
- Flag revenue-synergy language
How you get thereFour steps from prompting to an agentic workflow; most teams start at step 1.
Needs: an approved AI tool, a confidentiality policy.
Risk: unchecked answers, data pasted outside policy.
Typical starting point
Needs: field definitions, a template, document parsing.
Risk: breaks silently when formats change.
Needs: inbox/doc-store access, system write-back, logging.
Risk: acting on a misread; needs review gates.
The automated lane above
Needs: shared data model, permissions, audit trail, exception queue.
Risk: errors compound across steps; needs monitoring.
Solution optionsBuy (9 vendors listed), build or hybrid, with the trade-offs of each.
Hebbia, 9fin, Octus, Indus Valley Partners (IVP for Credit), Blueflame AI, Alphastream, CovenantIQ, CredCore, CreditBase
Fastest start; you adapt to the product's data model and pricing.
An LLM API, a document parser, a vector or document store, your data warehouse, and a review queue.
Fits your definitions exactly; you own maintenance and controls.
Vendor extraction feeding your own checks, templates and systems.
Common middle path; two things to integrate and govern.
Listing is not endorsement.
What changes for the team3–6 h → 0.5–1.5 h per deal (estimate); coverage goes from the sections someone had time to read to every clause and schedule checked against the term sheet.
How it works
Full title: EBITDA add-back autopsy: how much of this borrower's EBITDA exists only in the credit agreement?
“30% of this EBITDA is allowed by the contract, not earned by the business.”
Scenario
SAMPLE: A sponsor's model shows $40m Adjusted EBITDA. Reported EBITDA is $28m. The credit agreement allows run-rate synergies with a 25% cap.
What the human still decides
Whether the add-backs are credible for this business.
Why it matters
Add-back caps (25–35% on larger deals) are a 2026 documentation battleground.
What the record shows
Checked 2026-10-15.
In Viavi's October 2025 term loan, run-rate savings tied to the Transactions have no cap (24-month window, 'reasonably quantifiable and factually supportable'); savings from later deals are capped at 30% of Consolidated EBITDA; and add-backs in the lenders' February 2025 model and QoE are permitted with no stated cap. Grower baskets key off that EBITDA: general debt is the greater of $122.5m and 50% of LTM EBITDA. Every dollar of uncapped add-back is also basket capacity.
Try it: prompt and data
Quote the Consolidated EBITDA definition verbatim. List every add-back with its cap, lookback, and section. Then build a bridge from reported EBITDA {r} to maximum covenant EBITDA and state the add-back share.Data
Public filings plus clearly labeled SAMPLE documents. Never paste confidential deal data into a consumer AI tool.
Who uses it, vendors and build
- Segments
- Direct lending, Special sits / distressed
- Who uses it
- Associate, VP, Counsel
- Build
- Vendor + in-house
- In-house
- LLM + clause extraction prompts + a 20-agreement test set from EDGAR. Estimate: 2–3 weeks.
- Last verified
- 2026-10-15
Vendors that claim this capability
- Alphastream: covenant-basket-extraction, covenant-benchmarking
- CreditBase: covenant-benchmarking
- Octus: covenant-benchmarking
- 9fin: covenant-basket-extraction
- Blueflame AI: covenant-basket-extraction
- 4 more vendors claim related capabilities. See all vendors for this stage →
Tags reflect each vendor's own public claims at the linked page (checked 2026-10-15). Not tested, ranked or endorsed.
Sources and related
- Viavi Solutions term loan credit agreement, EX-10.1 (filed 30 Oct 2025)
- Credit agreement scan demo (every row hand-read against the filing)
Part of the deal lifecycle: stage 4 of 7, Documents.
Next step
Get new walk-throughs
Not investment advice. Names marked SAMPLE are fictional. Found an error? See the corrections log.