Ling 3.0 Flash VL (free)vso1

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…

Below is a self‐contained “quick‐and‐dirty” 5‐year LBO illustration for “HarborTech Services,” based strictly on the data given. All figures in US$ millions unless noted.

INVESTMENT COMMITTEE MEMO — LEDGERLIFT (LLLT) Classification: Internal — Investment Committee Date: June 2025 Analyst: [Portfolio Team] Recommendation & Thesis Recommendation: SHORT 12-Month Price Target Range: $28–$38 (base-to-bull DCF; downside to $17 in bear) Thesis: LLLT trades at ~$46 (mkt cap ~$8.7B, EV ~$7.3B)…

RECOMMENDATION, PRICE TARGET, THESIS Recommendation: SHORT LedgerLift (LLLT). 12-month Price Target Range: $25–$35 (implying 25–45% downside). Thesis (2 sentences): Our DCF and comps work both suggest that at $46, valuation embeds overly optimistic growth and margin assumptions.