Mini LBO Underwrite
You are underwriting a 5-year LBO for a private equity investment committee. Company (fictional): HarborTech Services (HTS) –…
Year-by-Year Financial Model (FY2026–FY2030) Assumptions & Calculations Logic: Interest: Calculated on beginning debt balance. Term Loan amortizes 1.0% annually (cash). Mezzanine accrues 2.0% PIK annually. Taxes: 25% of (EBITDA - Cash Interest). Tax shields applied to cash interest only.Read the full answer
HarborTech Services (HTS) – LBO Underwriting Memo Entry & Capital Structure Item Amount FY2025 EBITDA $120.0m Entry Multiple 12.0x Enterprise Value $1,440.0m Transaction Fees (2.0% of EV) $28.8m Total Uses $1,468.8m Term Loan (4.0x, 9.0% cash, 1.0% amort) $480.0m Mezzanine (1.5x, 12.0% cash + 2.0% PIK) $180.0m Sponsor…Read the full answer