Mini LBO Underwrite
You are underwriting a 5-year LBO for a private equity investment committee. Company (fictional): HarborTech Services (HTS) –…
1. Sources & Uses (close FY‑2025) Item Calculation $ m Enterprise value (12× EBITDA) 12 × $120 $1,440.0 Transaction fees (2 % of EV) 0.02 × $1,440 $28.8 Total debt (5.5× EBITDA) 5.5 × $120 $660.0 – Term loan (4× EBITDA) 4 × $120 $480.0 – Mezzanine (1.5× EBITDA) 1.5 × $120 $180.0 Equity required EV – Debt + Fees $808.8…Read the full answer
Year-by-Year Model (FY2026–FY2030) Metric FY2026 FY2027 FY2028 FY2029 FY2030 Revenue $972m $1,040m $1,102m $1,158m $1,215m EBITDA $136m $156m $176m $191m $207m Cash Interest (Term) $43.2m $41.1m $37.6m $33.4m $28.2m Cash Interest (Mezz) $21.6m $21.6m $21.6m $21.6m $21.6m Cash Taxes (25%) $17.8m $23.3m $29.3m $34.7m…Read the full answer