Mini LBO Underwrite
You are underwriting a 5-year LBO for a private equity investment committee. Company (fictional): HarborTech Services (HTS) –…
Year-by-Year Financial Projection (FY2026–FY2030) Assumptions: Revenue Growth Rates: FY2026: 8%, FY2027: 7%, FY2028: 6%, FY2029: 5%, FY2030: 5% EBITDA Margins: FY2026: 14%, FY2027: 15%, FY2028: 16%, FY2029: 16.5%, FY2030: 17% Capex: 3% of revenue ΔNWC: 0.5% of incremental revenue Cash Tax Rate: 25% on max(0, EBITDA…Read the full answer
Five-year operating and debt schedule (FY2026–FY2030) Entry (end-FY2025): EBITDA = $120.0m EV = 12.0x × $120.0m = $1,440.0m Fees = 2.0% × $1,440.0m = $28.8m Total uses = $1,440.0m + $28.8m = $1,468.8m Debt at close (5.5× FY2025 EBITDA = $660.0m): Term Loan (TL) = 4.0× = $480.0m Mezz = 1.5× = $180.0m Equity at close =…Read the full answer