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
HarborTech Services (HTS) – 5-Year LBO Underwriting 1. Sources & Uses (Close FY2025) Uses Amount ($m) Sources Amount ($m) x EBITDA Enterprise Value (12.0x) 1,440.0 Term Loan (9% cash, 1% amort) 480.0 4.0x Transaction Fees (2.0%) 28.8 Mezzanine (12% cash + 2% PIK) 180.0 1.5x Total Uses 1,468.8 Equity 808.8 5.5x Total…Read the full answer