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
Below is a concise but fully worked underwriting using only your inputs. Minor rounding throughout. Operating & Cash Flow Build (Base Case) Entry (end FY2025) EBITDA: $120m EV @ 12.0x: $1,440m Debt: $660m (TL $480m / Mezz $180m) Fees (2% EV): $28.8m Equity invested: $808.8m Year-by-Year Summary ($mm) FY Revenue EBITDA…Read the full answer