Mini LBO Underwrite
You are underwriting a 5-year LBO for a private equity investment committee. Company (fictional): HarborTech Services (HTS) –…
Investment Committee Memorandum: HarborTech Services (HTS) 1. Financial Summary & Free Cash Flow Build All figures in $USD millions unless otherwise noted. Entry Sources & Uses (Close FY2025) Uses: Purchase Price ($1,440m) + Fees ($28.8m) = $1,468.8m Sources: Term Loan ($480m) + Mezzanine ($180m) + Equity ($808.8m) =…Read the full answer
HarborTech Services LBO Underwriting Task 1: Year-by-Year Financial Projections FY Revenue EBITDA TL Interest Mezz Interest Total Interest Taxable Income Cash Taxes Capex ΔNWC FCF After Debt Service End TL End Mezz Total Debt 2026 972 136.1 39.6 14.4 54.0 82.1 20.5 29.2 3.6 48.8 396.0 183.7 579.7 2027 1,039 155.9 35.6…Read the full answer