Mini LBO Underwrite
You are underwriting a 5-year LBO for a private equity investment committee. Company (fictional): HarborTech Services (HTS) –…
HarborTech Services (HTS) – 5-Year LBO Model Projected Financials & Debt Schedule (US$ millions, fiscal years ending December) FY2026 FY2027 FY2028 FY2029 FY2030 Revenue 972.0 1,040.0 1,102.4 1,157.6 1,215.4 EBITDA 136.1 156.0 176.4 191.0 206.6 Margin 14.0% 15.0% 16.0% 16.5% 17.0% Cash Interest Term Loan (9% cash) 43.2…Read the full answer
LBO Model (FY2026–FY2030) Entry Calculations (End of FY2025): Enterprise Value (EV): $120m × 12.0x = $1,440.0m Transaction Fees: $1,440m × 2% = $28.8m Term Loan: $120m × 4.0x = $480.0m Mezzanine: $120m × 1.5x = $180.0m Sponsor Equity: $1,440m - ($480m + $180m) + $28.8m = $808.8m Year-by-Year Table ($ millions): Item…Read the full answer