Mini LBO Underwrite
You are underwriting a 5-year LBO for a private equity investment committee. Company (fictional): HarborTech Services (HTS) –…
Five-year operating and debt schedule (FY2026–FY2030) Entry (end-FY2025): EBITDA = $120.0m EV = 12.0x × $120.0m = $1,440.0m Fees = 2.0% × $1,440.0m = $28.8m Total uses = $1,440.0m + $28.8m = $1,468.8m Debt at close (5.5× FY2025 EBITDA = $660.0m): Term Loan (TL) = 4.0× = $480.0m Mezz = 1.5× = $180.0m Equity at close =…Read the full answer
1) Year-by-Year Projections (FY2026–FY2030) (All figures in $ millions) Metric FY2026 FY2027 FY2028 FY2029 FY2030 Revenue 972 1,040 1,102 1,157 1,215 EBITDA 136 156 176 191 207 Cash Interest (Term Loan) 38.9 37.8 36.5 35.0 33.3 Cash Interest (Mezz) 14.4 14.4 14.4 14.4 14.4 Total Cash Interest 53.3 52.2 50.9 49.4 47.7…Read the full answer