Mini LBO Underwrite
You are underwriting a 5-year LBO for a private equity investment committee. Company (fictional): HarborTech Services (HTS) –…
HarborTech Services – LBO Underwriting Summary Entry Economics EV = 12.0x × $120m = $1,440m; fees = 2% × 1,440 = $28.8m; total uses = $1,468.8m Debt: Term Loan = 4.0x × 120 = $480m (9% cash, 1%/yr amort); Mezz = 1.5x × 120 = $180m (12% cash + 2% PIK) Sponsor equity = 1,468.8 − 660 = $808.8m (~55% of cap) Annual Model…Read the full answer
1. Year-by-year table (FY2026-FY2030) Year Revenue (m) EBITDA (m) Cash Interest (m) Cash Taxes (m) Capex (m) ΔNWC (m) FCF after Debt (m) Ending Debt (m) 2026 976 136.64 36.00 13.66 29.28 -4.88 49.06 450.00 2027 1,055.20 147.73 33.60 14.77 31.65 -5.26 66.12 383.88 2028 1,134.96 181.59 30.72 18.16 33.85 -5.66 88.98…Read the full answer