Mini LBO Underwrite
You are underwriting a 5-year LBO for a private equity investment committee. Company (fictional): HarborTech Services (HTS) –…
HarborTech Services (HTS) – LBO Underwriting Analysis SECTION 0: ENTRY CAPITALIZATION Enterprise Value at Entry: EV = 12.0x × $120m = $1,440m Transaction Fees: 2.0% × $1,440m = $28.8m (funded by equity) Debt at Close: Tranche Multiple Amount Term Loan 4.0x × $120m $480m Mezzanine 1.5x × $120m $180m Total Debt 5.5x…Read the full answer
Year-by-Year Model (FY2026–FY2030) Metric FY2026 FY2027 FY2028 FY2029 FY2030 Revenue $972m $1,040m $1,102m $1,158m $1,215m EBITDA $136m $156m $176m $191m $207m Cash Interest (Term) $43.2m $41.1m $37.6m $33.4m $28.2m Cash Interest (Mezz) $21.6m $21.6m $21.6m $21.6m $21.6m Cash Taxes (25%) $17.8m $23.3m $29.3m $34.7m…Read the full answer