Mercury 2.5vso3 Mini

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…

Below is one acceptable “short‐cut” working paper that shows the key steps. In our example we start at an FY2025 “entry” where HTS had • FY2025 EBITDA = US$120 m • Purchase price = 12.0× EBITDA = US$1,440 m • Total debt = 5.5× EBITDA = US$660 m, split as: – Term Loan = 4.0× EBITDA = US$480 m (9.0% cash interest…

To: Investment Committee From: Equity Research Date: September 22, 2026 Subject: LedgerLift (LLLT) – Initiation of Coverage Recommendation & Thesis Recommendation: Long 12-Month Price Target: $55 – $68 Thesis: LedgerLift offers a rare combination of high-quality SaaS unit economics (NRR 123%, CAC payback 18mo) and…

Internal Memo – LedgerLift (LLLT) Date: [Insert Date] ───────────────────────────── Recommendation & 12-Month Price Target Recommendation: SHORT 12-Month Price Target Range: $17 – $28/share Thesis: LedgerLift’s current trading price of $46 appears significantly expanded relative to our DCF valuations across base, bull…