Mini LBO Underwrite
You are underwriting a 5-year LBO for a private equity investment committee. Company (fictional): HarborTech Services (HTS) –…
1) Year‑by‑year model (FY2026–FY2030) Item FY2026 FY2027 FY2028 FY2029 FY2030 Revenue ($m) 972.0 1,038.0 1,100.3 1,155.3 1,213.1 EBITDA ($m) 136.1 155.7 176.1 190.6 206.2 Cash interest – Term Loan (9%) 43.2 41.0 37.6 32.8 26.8 – Mezzanine (12% cash) 21.6 22.0 22.5 22.9 23.4 Total cash interest 64.8 63.1 60.1 55.7 50.2…Read the full answer
Here is the underwriting analysis for HarborTech Services (HTS). Transaction Summary & Sources & Uses Enterprise Value (EV): $120.0\text{m} \times 12.0\text{x} = \$1,440.0\text{m}$ Transaction Fees: $2.0\% \times \$1,440.0\text{m} = \$28.8\text{m}$ Total Uses: $\$1,440.0\text{m} + \$28.8\text{m} = \$1,468.8\text{m}$…Read the full answer