Mini LBO Underwrite
You are underwriting a 5-year LBO for a private equity investment committee. Company (fictional): HarborTech Services (HTS) –…
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
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