Niche Foundation Drilling Equipment- Rental & Service
A 10% down payment of $1,075,000 returns $1,005,645 in the first year after debt payments!
A 10% down payment of $1,075,000 returns $1,005,645 in the first year after debt payments! Assets include $4,815,000 in large heavy machinery, tools, safety equipment, and office equipment, and $665,000 in inventory of machinery and parts. They succeeded by placing focus on construction and foundation equipment sales and building their expertise in this field. The professional team can help contractors, subcontractors, foundation companies, or other contracting businesses purchase or rent the equipment needed for their large infrastructure and construction projects. This team of six offers ancillary services including consulting on equipment choice, training for use, as well as service and maintenance for current owners or renters, while the owners live out of state and oversee sales, consulting, and finances. Their current backlog for 2020 is $4.25M.
- Year Established: 2007
- Location:Salt Lake City, UT with a satellite location in Phoenix, AZ
- Service Area:US and Canada (95%); Europe, South America, Australia (5%)
- Clients: General contractors, subcontractors, specialized contractors, foundation companies, electrical companies, waste management, infrastructure contractors, owners of large equipment
- Products: Specialty foundation drilling equipment, cranes, rotators, etc.
- Services: Rental, sales, repairs, and maintenance of specialty heavy construction equipment
- Lease: Location 1: 2,400 sq. ft.: 5 offices, 7 acre fenced yard; Location 2: 5 offices, conference room
- Employees: 6: CFO, COO, operating consultant and mechanic, 2 sales, 1 accountant
- Seller Training Period: 1 -2 years
- Growth Opportunities: Increase rental inventory, expand into casing manufacturing, build contracting or subcontracting business, strategic marketing and lease equipment
- Current Owners’ Responsibilities: Oversight of sales; negotiate large contracts (about 2-3/year. This is something a CEO could do, but the owner chooses to); sign off on loans and guarantors; lives out of state
- List Price: $10,750,000
- Gross Sales:
- 2020: $17,809,946 annualized
- 2019: $13,115,717
- 2018: $11,619,572
- 2017: $12,388,890
- Cash Flow:
- 2020: $2,448,442 annualized
- TTM: $2,348,736
- 2019: $1,534,805
- 2018: $2,388,890
- Fixed Assets: $3,401,000: Large heavy machinery, tools, safety equipment, office equipment
- Inventory: $665,000
- Average A/R: $750,000
- 2020 Backlog: $4,250,000
*amounts may vary
Cash Flow Analysis
|Description of Financial Statement||P&L Statement|
July 2019 - June 2020
Jan 1 - Jul 1 2020
Jan-Dec 2019 Accrual
|Tax Return||Tax Return||Notes|
|Net Income Shown on Financial Statement||$1,552,879||$859,596||$689,044||$-56,854||$244,163||$716,717|
|Meals & Entertainment||$23,495||$8,619||$23,925||$9,050||$23,602||$14,030|
|Transportation/Travel/Fuel||$54,291||$31,074||$37,311||$15,660||$127,196||$34,435||5% Personal transportation, 25% personal and 60% personal in 2018 travel, 10% personal fuel|
|Rent Adjustment||$-54,370||$-31,470||$-42,358||$-19,458||$30,342||$35,276||$4,200/month onward going|
|Seller's Cash Flow = Total Addbacks + Net Income||$2,348,736||$1,224,221||$1,534,805||$359,539||$2,307,435||$1,827,373|
|Profit Margin||13.59 %||13.75 %||11.69 %||7.59 %||19.86 %||14.75 %|
!4% profit margin
- Large general contractors
- Specialized contractors
- Foundation companies
- Electrical companies
- Waste management
- Infrastructure contractors
- Owners of large equipment
Specific information regarding clients is available upon the receipt of a signed Non-Disclosure Agreement.
- Service and repairs
- Maintenance of specialty heavy construction equipment
Total Employees: 6
- Operating consultant and mechanic
- 2 Sales
- 1 Accountant
- Increase rental inventory
- Expand into casing manufacturing
- Build contracting or subcontracting business
- Strategic marketing
- Increase international sales
The Firm used a cash flow valuation methodology to determine the purchase price of the business.
The formula used is as follows:
Cash Flow x Prescribed Multiple = Fair Market Value
Cash flow is the sum of business net income plus any owner perks and any non-onward going expenses.
A multiple is prescribed by a 20 question, 100-point parameter ranking system that is used to analyze the current business health. Each question is based on a scale from 1 to 5: 1 being low, 2 below average, 3 average, 4 above average, 5 high. The average of the responses sum is the business’ prescribed multiple.
For this business, a TTM cash flow was used with a prescribed multiple of 4.5. With this information, the computation is as follows:
$2,348,736 x 4.5 = $10,569,312
The fair market value found above positions the business list price at $10,750,000.
10%Buyer Down Payment: $1,075,000
or Equity Roll: $1,612,500
75%Bank Loan: $8,062,500
Bank loan 10-year term at a rate of 6% equals a monthly loan payment of $89,510.
After business expenses and loan payments, a buyer with a 10% down payment of $1,075,000 would retain a profit of $1,005,645, which results in an 93% return on investment in the first year.
A lender is required to have a 1.5 coverage ratio for any business loans extended. At a proposed purchase price of $10,750,000 with the terms listed above, the coverage ratio is 1.75.
Please note that the decision of whether to extend a loan on any sale belongs to the bank, and this document does not guarantee specific terms or verify that financing is available.
**The Firm Business Brokerage is not a real estate brokerage and therefore the staff will not handle any aspect of the lease, sale or purchase of real estate. **
Offer Price: $
% Buyer Cash Down at Closing: $
% Seller Carry Back via Promissory Note: $
year term at a rate of %
% of Purchase Price secured by Buyer and Seller
Total Bank Loan Need: $
% of Purchase Price
Desired Loan Type:
Desired Bank Terms: year term at a rate of %
Total Business Assets, Inventory, and A/R: $
Total Undercollateralized Loan: $
|Monthly Payment to Bank:||$|
|Yearly Payment to Bank:||$|
|Monthly Payment to Seller:||$|
|Yearly Payment to Seller:||$|
|Total Monthly Debt Service:||$|
|Total Yearly Debt Service:||$|
Fixed Charge Coverage Ratio
The bank will require a minimum ratio of 1.5 to be lendable.
TTM Cash Flow
|Annual Debt Service:||$|
Buyer's Net Operating Income (NOI)
The amount of money the Buyer will retain as profit.
TTM Cash Flow
|Annual Debt Service:||-$|
Buyer's Return on Investment (ROI)
The rate of return on the Buyer's down payment.
|Document Title / Description|
This folder is empty.
Access to this Deal Room is restricted
Would you like to access the deal room?Yes, please
Already have an account? Log in here.
Print, sign and send to:210 N 78th St. 2nd Floor
Omaha, NE 68114
Or fax to: