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 simplified underwriting model for HarborTech Services (HTS), using only the facts provided. Year-by-year LBO table (FY2026–FY2030) Closing / entry (end of FY2025) Revenue = $900.0m EBITDA = $120.0m Purchase price = 12.0x = $1,440.0m EV Transaction fees = 2.0% of EV = $28.8m Total leverage = 5.5x EBITDA =…Read the full answer