GPT-5.2 ProvsHy3

Entry (close end of FY2025) FY2025 EBITDA = $120.0m Entry EV = 12.0x = 12.0 × 120.0 = $1,440.0m Transaction fees = 2.0% EV = 0.02 × 1,440.0 = $28.8m (equity-funded) Debt at close (5.5x EBITDA = 5.5 × 120 = $660m): Term Loan = 4.0x = $480.0m Mezzanine = 1.5x = $180.0m Equity check Uses = 1,440.0 + 28.8 = $1,468.8m…

1) Simplified LBO Model (FY2026–FY2030, $m) Entry (end FY25): EBITDA $120m, EV = 12.0x = $1,440m. Fees 2% = $28.8m. Debt: TL $480m (9% cash, 1% amort), Mezz $180m (12% cash + 2% PIK). Equity = 1,440+28.8–660 = $808.8m. FY Revenue EBITDA TL Int Mezz Int Cash Tax* Capex ΔNWC FCF after req. svc (opt.

A simple, actionable 1‑month plan (3 pillars: Nutrition, Movement, Sleep/Recovery) Goal for the month: build repeatable “default” habits (not perfection). Time required: ~45–75 min/day total (mostly walking + sleep routine).

Here’s a simple, beginner-friendly 1-month plan built around three foundational pillars of health and longevity: Diet, Movement, and Sleep. The goal is to build sustainable habits, not perfection. Diet – Nourish Without Obsessing Focus: Add before you subtract; keep it practical.