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

Carry these distribution assumptions into an LBO case, or deep-dive the working capital cycle.

Open LBO Model → 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.

Acquisition guide

How to evaluate a distribution business acquisition

A good acquisition model connects operating drivers to cash flow, debt capacity, and the price you can afford. Use this guide with the calculator to move from a seller story to a buyer-grade view of risk and return.

Start with normalized earnings

Seller numbers often include owner choices, one-time costs, unusual salaries, and expenses that may or may not continue after closing. Normalize earnings before applying a multiple, then document each add-back so the lender, investor, or seller can challenge it clearly.

For distribution, normalize obsolete inventory, freight recovery, rebates, customer credits, bad debt, and vendor rebates that may not transfer.

Model the operating drivers

The right drivers depend on the business model. For this category, pay close attention to gross margin, inventory turns, vendor terms, receivable days, fill rate, route density, and customer retention. Small changes in those assumptions can move cash flow more than the headline revenue number suggests.

Use the calculator as a first pass, then pressure-test downside cases. A deal that only works in the base case usually needs a lower price, more seller financing, or a more conservative debt structure.

Check working capital and debt capacity

Most buyers focus on price and ignore the cash needed on day one. Inventory, receivables, deposits, payroll timing, and vendor terms can make a profitable business feel cash poor after closing.

Debt capacity should be based on durable free cash flow after owner replacement cost, taxes, capital spending, and working capital needs. If the debt service coverage ratio is thin, the deal may require more equity even if the multiple looks reasonable.

Red flags before LOI

Before you issue an LOI, look for slow-moving inventory, weak vendor agreements, customer concentration, low gross margins, receivable quality issues, and working capital that grows faster than sales. These do not automatically kill a deal, but they should change the diligence plan and the structure of the offer.

The safest offers tie price to evidence. Use seller notes, earnouts, holdbacks, working-capital pegs, and closing conditions when the risk is real but still measurable.

Frequently asked questions

What multiple should I use?

Use recent comparable deals only as a starting point. The right multiple depends on durability, owner dependence, growth, margin quality, customer concentration, and how much debt the business can safely support.

Should I value revenue or earnings?

Earnings and free cash flow matter most for most small acquisitions. Revenue multiples can help in software, content, and high-growth models, but they still need to reconcile to profit and cash conversion.

How much working capital should be included?

A buyer normally expects enough normalized working capital to operate the business without an immediate cash injection. Calculate it from historical monthly balances, not just the latest balance sheet.

When should I walk away?

Walk when the seller cannot support revenue, margins, add-backs, customer quality, or working capital with evidence. A deal that depends on trust instead of records deserves a lower price or no bid.