Mini LBO Underwrite
You are underwriting a 5-year LBO for a private equity investment committee. Company (fictional): HarborTech Services (HTS) –…
Year-by-Year Financial Table (FY2026–FY2030) Year Revenue (m) EBITDA (m) TL Cash Int (m) Mezz Cash Int (m) Total Cash Int (m) Cash Taxes (m) Capex (m) ΔNWC (m) FCF After Debt Service (m) Ending TL (m) Ending Mezz (m) 2026 972.00 136.08 43.20 21.60 64.80 17.82 29.16 0.36 19.14 456.06 183.60 2027 1,040.04 156.01 41.05…Read the full answer
Sources & Uses (Entry at End FY2025) Uses Purchase Price: $1,440.0m (12.0x $120m EBITDA) Transaction Fees: $28.8m (2.0% of EV) Total Uses: $1,468.8m Sources Term Loan: $480.0m (4.0x EBITDA) Mezzanine: $180.0m (1.5x EBITDA) Total Debt: $660.0m (5.5x EBITDA) Equity: $808.8m (Plug) Total Sources: $1,468.8m Year-by-Year…Read the full answer