Mini LBO Underwrite
You are underwriting a 5-year LBO for a private equity investment committee. Company (fictional): HarborTech Services (HTS) –…
HarborTech Services (HTS) — LBO Underwriting Memorandum To: Private Equity Investment Committee From: Underwriting Team Date: October 24, 2023 Subject: 5-Year LBO Analysis and Underwriting of HarborTech Services (HTS) Executive Summary & Capital Structure HarborTech Services (HTS) represents a highly defensive…Read the full answer
Sources & Uses / Entry Setup Enterprise Value (EV): $120m EBITDA × 12.0x = $1,440.0m Transaction Fees: 2.0% × $1,440.0m = $28.8m Total Uses: $1,468.8m Term Loan: 4.0x × $120m = $480.0m (9.0% cash, $4.8m/yr mandatory amort) Mezzanine: 1.5x × $120m = $180.0m (12.0% cash, 2.0% PIK) Total Debt: $660.0m Total Equity…Read the full answer