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 Conventions: $m. Interest is charged on beginning-of-year balances, which avoids circularity. Term Loan (TL) amortization is 1% of the original $480m, or $4.8m per year. Mezz PIK accrues to principal. All FCF after mandatory debt service sweeps to the TL.Read the full answer
Here is the streamlined underwriting model based strictly on the inputs provided. Simplified year-by-year projection (FY2026–FY2030) Key starting items (at close end of FY2025): Enterprise value (EV) = 12.0 × $120m = $1,440m Transaction fees (2.0% of EV) = $28.8m → treated as additional equity paid at close Total…Read the full answer