Mini LBO Underwrite
You are underwriting a 5-year LBO for a private equity investment committee. Company (fictional): HarborTech Services (HTS) –…
Here is the underwriting analysis and LBO model for HarborTech Services (HTS). FY2026–FY2030 LBO Model Table ($ millions) Metric FY2026 FY2027 FY2028 FY2029 FY2030 Revenue $972.00 $1,040.04 $1,102.44 $1,157.56 $1,215.44 YoY Growth % 8.0% 7.0% 6.0% 5.0% 5.0% EBITDA $136.08 $156.01 $176.39 $191.00 $206.62 EBITDA Margin %…Read the full answer
Summary of transaction math (at close / FY2025) EV (purchase price) = 12.0x * FY2025 EBITDA = 12.0 * $120.0m = $1,440.0m Transaction fees (paid by equity at close) = 2.0% * EV = 0.02 * $1,440.0m = $28.8m Total debt at close = 5.5x * $120m = $660.0m Term Loan = 4.0x = $480.0m (9.0% cash interest, 1.0% p.a.Read the full answer