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 $m unless noted. Rounding: tables are rounded; IRR/MOIC use unrounded math. Entry / Sources & Uses FY2025 EBITDA: 120.0 Purchase price: 12.0x EBITDA → Enterprise value = 12.0 × 120.0 = 1,440.0 Transaction fees: 2.0% of EV → 28.8 Total uses =…Read the full answer
Simplified Year-by-Year Table (FY2026–FY2030) Year Revenue ($M) EBITDA ($M) TL Interest ($M) Mezz Interest ($M) Cash Taxes ($M) Capex ($M) ΔNWC ($M) FCF ($M) TL Balance ($M) Mezz Balance ($M) FY2026 972.0 136.1 43.2 21.6 17.8 29.2 0.4 23.9 456.1 183.6 FY2027 1,040.0 156.0 41.0 22.0 23.2 31.2 0.3 38.2 417.9 187.3 FY2028…Read the full answer