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
HarborTech Services (HTS) — LBO Underwriting Analysis ENTRY SUMMARY (End FY2025) Item Value FY2025 EBITDA $120.0m Purchase EV (12.0x) $1,440.0m Transaction Fees (2.0%) $28.8m Total Uses $1,468.8m Term Loan (4.0x) $480.0m Mezzanine (1.5x) $180.0m Total Debt $660.0m Equity Check $808.8m YEAR-BY-YEAR MODEL (FY2026–FY2030…Read the full answer