A defensible read on how the business holds under institutional stress scenarios — calibrated to the lender's analytical lens.
Lenders stress-test internally before extending credit. Acquirers stress-test before LOI. Boards stress-test before approving capital structure changes. Most operators never see what these counterparties run. This instrument exposes that lens — three downside scenarios (revenue shock, margin compression, covenant breach pathway), calibrated to institutional methodology. Calibration draws from observed lender stress-test patterns across lower-middle-market credit facilities, sector volatility data from PitchBook and Moody's, and TEOL Capital's Capital Readiness Scorecard. The output is the breach-point analysis a lender's credit committee would run on the business — produced before they run it themselves.
Your responses are held under formal confidentiality protocols. Data handling: see the Tools page.
The Capital Structure Stress Test applies three institutional downside scenarios to the business's current capital structure to identify covenant headroom, liquidity runway, and breach pathway exposure. The methodology mirrors what lender credit committees run internally before extending or renewing facilities.
Revenue Shock Scenario models the impact of revenue decline (mild 5–10 percent, moderate 10–20 percent, severe 20–35 percent) on EBITDA, coverage ratios, and covenant compliance. Flow-through severity is calibrated to fixed cost ratio and gross margin structure.
Margin Compression Scenario models the impact of gross margin reduction and operating expense inflation (mild GM -200bps and opex +5 percent, moderate GM -400bps and opex +10 percent, severe GM -700bps and opex +15 percent) on EBITDA and ratio compliance.
Combined Stress Scenario applies moderate revenue shock and moderate margin compression simultaneously to identify the covenant breach pathway under realistic combined stress.
Stressed EBITDA calculation under the scenario assumptions, calibrated to operating leverage from the fixed cost ratio input.
Stressed ratio calculation showing Fixed Charge Coverage Ratio, Senior Leverage, and Total Leverage at the stressed EBITDA level.
Covenant breach identification flagging which covenants breach under the scenario, by what magnitude, and at what point in the duration window.
Liquidity runway projection showing monthly cash position under the scenario including working capital release or absorption and maintenance capex floor compliance.
The Capital Structure Resilience Score (0–100) weighs covenant headroom (40 percent), liquidity runway (30 percent), maturity wall exposure (15 percent), and contingent liability exposure (15 percent). Band placement: Structurally Fragile (0–25), Stress-Sensitive (26–50), Resilient (51–75), Institutionally Resilient (76–100).
The composite read predicts how lender credit committees, acquirer underwriters, boards, and rating agencies would examine the capital structure. Recommended actions identify the highest-leverage structural improvements with quantified credit term impact and remediation timeline.
This is a directional institutional stress test calibrated to observed lender methodology across $20 to $100M revenue facilities.