Mini LBO Underwrite
You are underwriting a 5-year LBO for a private equity investment committee. Company (fictional): HarborTech Services (HTS) –…
1) Simplified Year-by-Year Model (FY2026–FY2030) Entry Metrics (FY2025) Revenue: $900M EBITDA: $120M EBITDA Margin: 13.3% Purchase Price = 12.0 × $120M = $1,440M Transaction Fees = 2.0% × $1,440M = $28.8M Total Uses = $1,440M + $28.8M = $1,468.8M Total Leverage at Close = 5.5x × $120M = $660M Term Loan: 4.0x → $480M…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