Mini LBO Underwrite
You are underwriting a 5-year LBO for a private equity investment committee. Company (fictional): HarborTech Services (HTS) –…
HarborTech Services – 5-Year LBO Model (Entry: end of FY2025) Entry Valuation & Sources & Uses FY2025 EBITDA = $120m → Purchase EV = 12.0x = $1,440m Transaction fees = 2.0% × 1,440 = $28.8m Total Uses = 1,440 + 28.8 = $1,468.8m Debt at close Term Loan (4.0x) = 4.0 × 120 = $480.0m (9% cash, 1% amort) Mezzanine (1.5x) =…Read the full answer
Year-by-Year Table (FY2026–FY2030) Assumptions: Revenue growth: FY2026: 8% on $900m = $972m; FY2027: 7% on $972m ≈ $1,040m; FY2028: 6% on $1,040m ≈ $1,102m; FY2029: 5% on $1,102m ≈ $1,158m; FY2030: 5% on $1,158m ≈ $1,215m. EBITDA: Revenue × margin (FY2026: 14%; FY2027: 15%; FY2028: 16%; FY2029: 16.5%; FY2030: 17%).Read the full answer