ALIT · Research
Alight's Refinancing Talks Ended Without a Deal, 22 Months Before a $1.97B Wall and Beside a $463M TRA
Alight has $1.97B of term loan principal due in 2028, talks with lenders that produced no agreement, and $136M of tax receivable agreement payments that run outside operating cash flow. Owner cash is $230M before the TRA and about $94M after it.
- EV / operating cash flow
- 5.70x
- Principal due in 2028
- $1.97B of $2.00B total
- TRA liability
- $463M $20M current
- Owner cash after TRA
- $94M against $230M before TRA
| Scorecard | Read | Filing |
|---|---|---|
| Key multiple | 5.70x EV / operating cash flow on $353M. EV / EBITDA carries no signal here: a $2.14B non-cash goodwill impairment puts TTM GAAP EBITDA at -$1.72B | 10-Q, 10-K cash flow |
| Thesis | A 2028 maturity, lender talks without a deal, and TRA payments that sit outside operating cash flow | 10-Q Notes 8 and 15, 8-K |
| What proves it wrong | The term loans are refinanced or extended before Aug 31, 2028 | 10-Q Note 8 |
| Second test | TRA payments fall to the $20M current portion while owner cash holds near $230M | 10-Q Note 15 |
| Next catalyst | Third quarter results on Nov 3, after the close | Company press release |
| Debt | $2.00B at carrying value ($1,996M: $20M current, $1,976M long-term); principal $1,999M; $330M revolver undrawn, due May 31, 2030 | 10-Q Note 8 |
| Cash | $215M of cash and equivalents; fiduciary assets excluded | 10-Q balance sheet |
| Tax receivable agreement | $463M liability ($443M long-term, $20M current), outside EV | 10-Q Note 15 |
The 2028 wall
Alight runs benefits administration and HR services. Revenue is falling: Q2 was $511M against $528M, down 3.22%, and recurring revenue was $471M, down 4.27% [1].
Debt is $2.00B at carrying value, held in one set of term loans due Aug 31, 2028. Of $1,999M of principal, $1,969M falls due in 2028, against $215M of cash [1].
The loans pay SOFR plus a margin. Swaps fix $846M of principal at 2.55% to 3.91% through December 2026, and they expire after that [1][6].
On Oct 14, Alight disclosed confidential talks with lenders about refinancing or extending its credit agreement. No agreement was reached, and Alight said it has chosen not to actively pursue one.
It posted the materials shared with lenders through Dec 31, 2026 [2].
Those materials were prepared from information available between April and June 2026, and Alight reaffirmed its 2026 outlook in the same filing [2].
The TRA and owner cash
Under the tax receivable agreement, Alight pays TRA holders 85% of certain tax savings. The liability is $463M, with $443M long-term and $20M current [3].
The current portion was $156M at Dec 31, 2025. Payments of $136M in the first half ran through financing, outside operating cash flow, and the trailing twelve months also total $136M [1][5]. Alight disputes the TRA representative's methodology for the 2026 payment, and the dispute is in process [3].
Owner cash is $230M after stock pay of $19M and capex of $104M, a multiple of 8.75x. After the $136M of TRA payments it is about $94M, or 21.42x (derived) [1][5].
Stock pay is 5.38% of operating cash flow. The capex line is not split between property and capitalized software, and capitalized software was $520M on the Dec 31, 2025 balance sheet [1][5].
Peers and what we watch
Alight has the lowest EV / operating cash flow of the four, 5.70x against 17.06x to 22.12x. It is also the only one with falling revenue, down 3.22% against growth of 6.95% to 12.82%.
- Nov 3: any update on lender talks, and interest expense against $24M in Q2 [10][1].
- The TRA dispute, and whether payments settle near the $20M current portion.
- The December 2026 swap expiry on $846M of principal.
- Recurring revenue against $471M in Q2.
Figures are derived from filed statements. Nothing here is a price view.
Stock Profiles & Comparable Companies
ALIT Stock Profile →More Published Research
View All →Paysafe Trades at 5.97x Adjusted EBITDA and 8.36x GAAP: $122.91M of Add-Backs Include Legal Costs Not yet Paid
Paysafe's trailing adjusted EBITDA of $430.73M is 39.93% above its GAAP EBITDA of $307.81M. Add-backs rose from $36.57M in 2023 to $124.27M, and a $47.73M litigation provision is still on the balance sheet.
Figma's Stock Pay Is 671.29% of Operating Cash Flow While Net Dollar Retention Runs at 136%
Figma grew revenue 48.25% in Q2 and net dollar retention is 136%, yet $1.67B of stock pay is 671.29% of operating cash flow over twelve months. Stock pay fell from 50.68% of revenue in Q1 to 39.87% in Q2.