Mini LBO Underwrite
You are underwriting a 5-year LBO for a private equity investment committee. Company (fictional): HarborTech Services (HTS) –…
Here is the streamlined underwriting model based strictly on the inputs provided. Simplified year-by-year projection (FY2026–FY2030) Key starting items (at close end of FY2025): Enterprise value (EV) = 12.0 × $120m = $1,440m Transaction fees (2.0% of EV) = $28.8m → treated as additional equity paid at close Total…Read the full answer
1) Year-by-Year Financial Projections (FY2026–FY2030) Year Revenue EBITDA Cash Interest Taxes Capex ΔNWC FCF After Debt Service Ending Debt (TL + Mezz) FY2026 $972M $138M $10.8M (TL) + $1.8M (Mezz) = $12.6M $29.3M $29.2M $4.9M $48.3M $495M FY2027 $1,041M $159M $10.8M (TL) + $1.8M (Mezz) = $12.6M $31.8M $31.2M $5.2M…Read the full answer