Distribution Business Acquisition Calculator

Model the working capital intensity, cash conversion cycle, and the real cost of funding growth in a distribution or wholesale business.

Business Inputs

Use trailing 12-month figures.

Typical dist: 15–30%
SG&A, warehouse, delivery
Working Capital Days
Growth & Deal Structure
Typical dist: 4–7x
Enterprise Value
$2,200,000
5.5x EBITDA  •  EBITDA: $400,000 (8.0%)
Cash Conversion Cycle
47 days
AR + Inv − AP days
Net Working Capital
$622,740
12.5% of revenue
Cash to Fund 10% Growth
$62,274
Incremental NWC required
DSCR
1.53x
Bankable
Equity Check
$912,000
Year 1 Cash-on-Cash
13.9%

P&L & Working Capital Detail

Income Statement
Revenue$5,000,000
Gross Profit (22%)$1,100,000
Operating Expenses($700,000)
EBITDA$400,000
Free Cash Flow (approx)$368,000
Working Capital Balance Sheet
Accounts Receivable$547,945
Inventory$373,973
Accounts Payable($299,178)
Net Working Capital$622,740
Growth Analysis
Revenue growth (10%/yr)+$500,000
Incremental NWC needed$62,274
NWC / Revenue ratio12.5¢ per $1 of revenue

Run a full working capital deep-dive including scenario analysis.

Open Working Capital Calculator →

Why Working Capital Defines Distribution Deals

Distribution businesses typically have thin gross margins (15–30%) and significant working capital requirements — inventory sitting in a warehouse and receivables owed by customers are both cash tied up that isn't earning a return. The cash conversion cycle tells you exactly how long a dollar is trapped in the business before it comes back as collected revenue.

When you acquire a distribution business, you're buying the working capital along with the business. And when you grow it, every dollar of new revenue requires new working capital to support it — this is the hidden cost of growth that catches buyers off guard. The "Cash to Fund Growth" figure above shows you what you need to budget.

Key Metrics for Distribution Acquisitions

MetricWhat it meansBenchmark
Gross MarginRevenue minus cost of goods — the margin on product15–30% for distribution
Cash Conversion CycleDays inventory + AR days − AP days<45 days is efficient; >75 days is cash-hungry
NWC % RevenueWorking capital as a share of revenue10–18% typical; lower = more cash-efficient
EBITDA MarginNet operating profitability5–12% for distribution
Inventory Turns365 ÷ Inventory Days8–15x/yr for distribution

Negotiating Working Capital in the Deal

Always negotiate a working capital target ("peg") in the LOI. The peg should be set at normalized levels based on trailing 12-month averages, not a balance sheet date that the seller can manipulate by pulling forward receivables or delaying payables before close.

Use the Working Capital Cycle calculator to establish what normalized NWC should look like, and use that as your peg negotiation anchor.

📊 Download the full 5-year financial model

An editable Excel workbook — 5-year income statement, balance sheet, cash flow, DCF + exit-multiple valuation, and a deal tab with debt schedule, IRR & MOIC. Pre-filled with the inputs above; every assumption recalculates.