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
Sources & Uses (Entry at End FY2025) Uses Purchase Price: $1,440.0m (12.0x $120m EBITDA) Transaction Fees: $28.8m (2.0% of EV) Total Uses: $1,468.8m Sources Term Loan: $480.0m (4.0x EBITDA) Mezzanine: $180.0m (1.5x EBITDA) Total Debt: $660.0m (5.5x EBITDA) Equity: $808.8m (Plug) Total Sources: $1,468.8m Year-by-Year…Read the full answer