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
518.51935 New TL: 276.34682 - 86.82747 = 189.51935 Mezz: PIK 194.8377888 * 0.02 = 3.896755776 New Mezz: 194.8377888 + 3.896755776 = 198.734544576 Ending Balances: TL: 189.52 Mezz: 198.73 Total Debt: 388.25 Exit (End of FY2030): Exit EBITDA: 206.6252668 Exit Multiple: 10.5x Exit EV: 206.6252668 * 10.5 = 2,169.5653014…Read the full answer