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 Model (FY2026–FY2030) Metric FY2026 FY2027 FY2028 FY2029 FY2030 Revenue $972m $1,040m $1,102m $1,158m $1,215m EBITDA $136m $156m $176m $191m $207m Cash Interest (Term) $43.2m $41.1m $37.6m $33.4m $28.2m Cash Interest (Mezz) $21.6m $21.6m $21.6m $21.6m $21.6m Cash Taxes (25%) $17.8m $23.3m $29.3m $34.7m…Read the full answer