Mini LBO Underwrite
You are underwriting a 5-year LBO for a private equity investment committee. Company (fictional): HarborTech Services (HTS) –…
Simplified Year-by-Year Financial Table (FY2026–FY2030) FY2026 Revenue: $972m (8% growth) EBITDA: $136.08m (14.0% margin) Cash Interest: Term Loan: $43.2m (9.0% of $480m) Mezzanine: $21.6m (12.0% of $180m) Cash Taxes: $17.07m (25% of EBITDA - cash interest) Capex: $29.16m (3.0% of revenue) ΔNWC: $3.6m (0.5% of…Read the full answer
HarborTech Services – 5-Year LBO Model (Entry: end of FY2025) Entry Valuation & Sources & Uses FY2025 EBITDA = $120m → Purchase EV = 12.0x = $1,440m Transaction fees = 2.0% × 1,440 = $28.8m Total Uses = 1,440 + 28.8 = $1,468.8m Debt at close Term Loan (4.0x) = 4.0 × 120 = $480.0m (9% cash, 1% amort) Mezzanine (1.5x) =…Read the full answer