Mini LBO Underwrite
You are underwriting a 5-year LBO for a private equity investment committee. Company (fictional): HarborTech Services (HTS) –…
1. Year-by-Year Financial Projections (FY2026–FY2030) Year Revenue ($m) EBITDA ($m) EBITDA Margin Cash Interest ($m) Cash Taxes ($m) Capex ($m) ΔNWC ($m) Free Cash Flow ($m) Term Loan Ending ($m) Mezz Ending ($m) 2026 972.0 136.1 14.0% 57.6 19.6 29.2 4.4 25.3 468.0 198.0 2027 1,039.4 155.9 15.0% 55.3 25.2 31.2 4.6 39.8…Read the full answer
Initial Setup & Equity Calculation Item Calculation Amount ($m) Purchase Price $120m × 12.0x 1,440.0 Transaction Fees $1,440m × 2.0% 28.8 Total Debt ($480m TL + $180m Mezz) 660.0 Initial Equity $1,440 + $28.8 − $660 808.8 Year-by-Year Model (FY2026–FY2030) (All figures in $m, rounded to 1 decimal.Read the full answer