Mini LBO Underwrite
You are underwriting a 5-year LBO for a private equity investment committee. Company (fictional): HarborTech Services (HTS) –…
Year-by-Year Financial Projections (FY2026–FY2030) All figures in $ millions. Year Revenue EBITDA Cash Interest (Term Loan / Mezz / Total) Cash Taxes Capex ΔNWC FCF after Debt Service* Ending Term Loan Ending Mezzanine 2026 972.00 136.08 43.20 / 21.60 / 64.80 17.82 29.16 0.36 40.74 434.46 183.60 2027 1,040.04 156.01…Read the full answer
518.51935 New TL: 276.34682 - 86.82747 = 189.51935 Mezz: PIK 194.8377888 * 0.02 = 3.896755776 New Mezz: 194.8377888 + 3.896755776 = 198.734544576 Ending Balances: TL: 189.52 Mezz: 198.73 Total Debt: 388.25 Exit (End of FY2030): Exit EBITDA: 206.6252668 Exit Multiple: 10.5x Exit EV: 206.6252668 * 10.5 = 2,169.5653014…Read the full answer