Mini LBO Underwrite
You are underwriting a 5-year LBO for a private equity investment committee. Company (fictional): HarborTech Services (HTS) –…
HarborTech Services – 5-Year LBO Underwriting Entry Math (close end FY2025, $m) Item Calc Value EV 12.0 × 120 1,440.0 Term Loan (TL) 4.0 × 120 480.0 Mezzanine 1.5 × 120 180.0 Fees (equity-funded) 2.0% × 1,440 28.8 Sponsor equity 1,440 − 660 + 28.8 808.8 Conventions: interest on beginning-of-year balances; TL amort = 1%…Read the full answer
1) Projected cash flows & debt (FY2026–FY2030, $m) (“FCF after debt service” = after interest, taxes, capex, ΔNWC, mandatory amort; applied to optional TL paydown) Year Revenue EBITDA TL Cash Int. Mezz Cash Int. Cash Taxes Capex ΔNWC FCF after debt service End TL Bal. End Mezz Bal. (incl.Read the full answer