Mini LBO Underwrite
You are underwriting a 5-year LBO for a private equity investment committee. Company (fictional): HarborTech Services (HTS) –…
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…Read the full answer
Simplified LBO Model (FY2026–FY2030) Entry Metrics: Purchase Price: $1,440m ($120m * 12.0x) Transaction Fees: $28.8m ($1,440m * 2.0%) Equity Contribution: $312.8m (Total Price + Fees - Total Leverage: $1,440m + $28.8m - $120m*5.5x) Year-by-Year Table Year Revenue ($m) EBITDA ($m) Cash Interest ($m) Taxes ($m) Capex…Read the full answer