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
1. Year-by-Year Financial Projections (FY2026–FY2030) Key Inputs at Close (FY2025): Purchase Price: 12.0x EBITDA = $1.44B Total Debt: 5.5x EBITDA = $660M Term Loan: 4.0x EBITDA = $480M (9.0% cash interest, 1.0% amortization) Mezzanine: 1.5x EBITDA = $180M (12.0% cash interest + 2.0% PIK) Equity: $1.44B - $660M = $780M…Read the full answer