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 $206.62 EBITDA Margin %…Read the full answer
Below is a clean LBO build using your assumptions only ($ in millions). Entry math (end FY2025) EV = (12.0 \times 120 = 1,440.0) Fees = (2.0\% \times 1,440.0 = 28.8) Total uses = (1,468.8) Debt at close (5.5x EBITDA): Term Loan = (4.0 \times 120 = 480.0) Mezz = (1.5 \times 120 = 180.0) Total debt = 660.0 Equity check…Read the full answer