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
1. Simplified Year-by-Year LBO Model (FY2026–FY2030) Entry Assumptions: Enterprise Value (EV): $120m × 12.0x = $1,440m Transaction Fees: $1,440m × 2.0% = $28.8m Total Debt at Close: $120m × 5.5x = $660m Term Loan: $120m × 4.0x = $480m Mezzanine: $120m × 1.5x = $180m Equity Required: $1,440m (EV) + $28.8m (Fees) − $660m…Read the full answer