Micro-Cap B2B Software LBO & Debt Paydown Solver
Underwrite acquiring $1M–$5M ARR sticky mission-critical vertical SaaS, senior debt amortization, customer retention, and 5-year exit equity multiples.
Acquisition Price & Debt Leverage
5-Year Equity Growth & MOIC
Sponsor Upfront Cash Equity Check (35%)
$3,080,000 Equity
Annual Free Cash Flow for Debt Repayment
$748,000 / yr FCF
Estimated 5-Year Exit Equity Value (At Flat 4.0x ARR)
$8,800,000 (2.86x MOIC / 23.4% IRR)
Webmaster Widget
100% Free & Responsive
Embed This Calculator On Your Website or Blog
Add this interactive tool to your real estate, construction, or financial website. Free embed code with zero branding locks.
Copy and paste this HTML code into your CMS (WordPress, Webflow, Squarespace, Wix):