Mini LBO Underwrite
You are underwriting a 5-year LBO for a private equity investment committee. Company (fictional): HarborTech Services (HTS) –…
Year-by-Year Table (FY2026–FY2030) Year Revenue EBITDA Cash Interest (Term Loan) Cash Interest (Mezz) PIK (Mezz) Cash Taxes Capex ΔNWC Free Cash Flow After Debt Service Ending Term Loan Balance Ending Mezzanine Balance 2026 $972m $136.08m $36.00m $13.50m $2.70m $18.42m $29.16m $4.86m $11.14m $344.00m $108.00m 2027…Read the full answer
HarborTech Services (HTS) — LBO Underwriting Analysis ENTRY SUMMARY (End FY2025) Item Value FY2025 EBITDA $120.0m Purchase EV (12.0x) $1,440.0m Transaction Fees (2.0%) $28.8m Total Uses $1,468.8m Term Loan (4.0x) $480.0m Mezzanine (1.5x) $180.0m Total Debt $660.0m Equity Check $808.8m YEAR-BY-YEAR MODEL (FY2026–FY2030…Read the full answer