Mini LBO Underwrite
You are underwriting a 5-year LBO for a private equity investment committee. Company (fictional): HarborTech Services (HTS) –…
Entry capitalization All figures in $m unless noted. FY2025 EBITDA = $120.0 Entry EV = 12.0x × $120.0 = $1,440.0 Transaction fees = 2.0% × $1,440.0 = $28.8 Term Loan = 4.0x × $120.0 = $480.0 Mezzanine = 1.5x × $120.0 = $180.0 Equity = EV + fees – debt = $1,440.0 + $28.8 – $660.0 = $808.8 Sources & Uses Uses $m Sources…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