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 LBO build for HarborTech Services (HTS). All figures in $m unless noted. Rounding: tables are rounded; IRR/MOIC use unrounded math. Entry / Sources & Uses FY2025 EBITDA: 120.0 Purchase price: 12.0x EBITDA → Enterprise value = 12.0 × 120.0 = 1,440.0 Transaction fees: 2.0% of EV → 28.8 Total uses =…Read the full answer
Year-by-Year Financial Model (FY2026–FY2030) Assumptions & Calculations Logic: Interest: Calculated on beginning debt balance. Term Loan amortizes 1.0% annually (cash). Mezzanine accrues 2.0% PIK annually. Taxes: 25% of (EBITDA - Cash Interest). Tax shields applied to cash interest only.Read the full answer