Mini LBO Underwrite
You are underwriting a 5-year LBO for a private equity investment committee. Company (fictional): HarborTech Services (HTS) –…
HarborTech Services – 5-yr LBO model (all $ in millions) Operating & cash-flow build (FY26-30) FY25 FY26 FY27 FY28 FY29 FY30 Revenue 900 972 1,040 1,102 1,157 1,215 EBITDA 120 136 156 176 191 207 Term int (9%) 43.2 36.6 29.4 21.6 13.2 Mezz int (12%) 21.6 22.0 22.5 23.0 23.5 Tax shield @25% 17.8 24.4 31.0 36.6 42.5…Read the full answer
Entry & Sources & Uses FY2025 EBITDA: $120m Purchase Price (EV): 12.0x × $120m = $1,440m Transaction Fees: 2.0% × $1,440m = $28.8m Total Uses: $1,440m + $28.8m = $1,468.8m Total Leverage: 5.5x × $120m = $660m Term Loan: 4.0x × $120m = $480m (9.0% cash interest, 1.0% mandatory amortization = $4.8m/yr) Mezzanine: 1.5x ×…Read the full answer