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
We need to build a simplified year-by-year table FY2026-FY2030. First, compute initial purchase price: EBITDA FY2025 = $120m. Purchase price = 12.0x EBITDA = 12 * 120 = $1,440m (enterprise value). Transaction fees = 2.0% of EV = 0.02 * 1440 = $28.8m, paid at close from equity. Total leverage at close = 5.5x EBITDA.Read the full answer