Key Assumptions
| Metric | Value | Type |
|---|---|---|
| Entry multiple | 10.0x | Input |
| Exit multiple | 10.0x | Input |
| LTM EBITDA | $353 | Input |
| Hold period | 5 years | Input |
| Transaction fees | 2.5% | Input |
Sponsor LBO Workbench
Project Newton
Northstar Components · Technology Hardware · close 12/31/2025 · hold 5 years · USD millions
Load Template Model
Apex Field Services
Business services roll-up with recurring field contracts and modest capital intensity.
- Sector
- Business Services
- Revenue
- Top-down growth
- EBITDA
- 19-21%
- CapEx
- Low
- NWC
- AR/AP days
MOIC2.19x
IRR16.9%
Sponsor Equity$1,918.2
Exit Equity Value$4,194.7
Purchase Price$855.9
Workbook›Setup00 Cover & Deal Summary
Units: USD millionsForecast: FY2025E-FY2029EClean
InputFormulaLinkPlugOutput
Control Center
Northstar Components LBO
Model loaded from current deal data.
MOIC2.19x
IRR16.9%
Sponsor equity$1,918.2
CleanModel outputs are ready for review.
Case data requires reviewDownside or Upside values are materially above Base and should be checked.
Review case dataRecommended next workflow step.
Operating Snapshot
| Metric | FY2025E | FY2029E |
|---|---|---|
| Revenue | $1,123.2 | $1,528.1 |
| EBITDA | $381.2 | $518.7 |
| EBITDA Margin | 33.9% | 33.9% |
| Unlevered FCF | $141 | $261.1 |