Mini LBO Underwrite
You are underwriting a 5-year LBO for a private equity investment committee. Company (fictional): HarborTech Services (HTS) –…
Below is a simplified underwriting model for HarborTech Services (HTS), using only the facts provided. Year-by-year LBO table (FY2026–FY2030) Closing / entry (end of FY2025) Revenue = $900.0m EBITDA = $120.0m Purchase price = 12.0x = $1,440.0m EV Transaction fees = 2.0% of EV = $28.8m Total leverage = 5.5x EBITDA =…Read the full answer
518.51935 New TL: 276.34682 - 86.82747 = 189.51935 Mezz: PIK 194.8377888 * 0.02 = 3.896755776 New Mezz: 194.8377888 + 3.896755776 = 198.734544576 Ending Balances: TL: 189.52 Mezz: 198.73 Total Debt: 388.25 Exit (End of FY2030): Exit EBITDA: 206.6252668 Exit Multiple: 10.5x Exit EV: 206.6252668 * 10.5 = 2,169.5653014…Read the full answer