Mini LBO Underwrite
You are underwriting a 5-year LBO for a private equity investment committee. Company (fictional): HarborTech Services (HTS) –…
HarborTech Services — 5-Year LBO Summary Entry Math EV = 12.0x × $120m = $1,440.0m; Fees (2%) = $28.8m; Total uses = $1,468.8m Debt: TL = 4.0x × 120 = $480.0m; Mezz = 1.5x × 120 = $180.0m; Total = $660.0m (5.5x) Sponsor equity = $808.8m Base Case Projection ($m) FY26 FY27 FY28 FY29 FY30 Revenue 972.0 1,039.7 1,102.1…Read the full answer
Year-by-Year Table (FY2026–FY2030) Year Revenue EBITDA Cash Interest Cash Taxes Capex ΔNWC FCF Ending Debt 2026 $972m $136m $36m ($32m TL, $4m Mezz) $2.8m $29m $4.9m $63m $1,050m ($720m TL, $330m Mezz) 2027 $1,038m $155m $37m ($33m TL, $4m Mezz) $6.3m $31m $5.2m $76m $974m ($654m TL, $320m Mezz) 2028 $1,103m $176m $38m…Read the full answer