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 5-year LBO model for HarborTech Services (HTS) using only the assumptions provided. Entry, sources & uses Purchase price FY2025 EBITDA = $120.0m Entry multiple = 12.0x Enterprise Value = 12.0 × 120.0 = $1,440.0m Fees Transaction fees = 2.0% of EV = 2.0% × 1,440.0 = $28.8m Uses Purchase of…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