Return To Opportunities List

Opportunities

Excavation & Underground Utilities

CASH FLOW
$3,457,641

Specifications

  • Price
    $14,500,000

  • Cash Flow
    $3,457,641

  • Revenue
    $35,295,633

  • Location
    Dallas Fort Worth, Texas

  • Service Area
    Texas (95%); LA, OK, and AR (5%)

  • Equipment
    $5,000,000

  • Account Receivable
    $5,200,000

  • Reason for Sale
    Majority owner is retiring

  • Profit Margin
    10%

  • Employees
    120 FT: Project managers, foremen, superintendents, laborers, accounting, administrative

  • Lease
    5,600 sq. ft.: Office 17 offices (4 under construction), conference room, open workspace; Shop (800sq. ft.) and large yard (25,000 sq. ft.)

  • Intangible Assets
    Well-regarded name, large and populated service areas, values-focused team, long-term relationships, repeat customers

Working mostly in Texas, this company has over $5MM in assets including heavy equipment, $8MM in the pipeline, and $12MM in backlog ready for completion.  Clients are often contractors building multi-family housing, big box retailers, and fulfilling municipal contracts.  Everyone will always need utilities, so the business is essentially recession-proof as well.

 

Specializing in site preparation and underground utility work, this company completes most projects with their well-trained 120-member staff This Texas company has completed projects across the Lone Star State as well as in Arkansas, Oklahoma, and Louisiana and maintains a long record of safety and quality workmanship.  

 

Offering superior customer service as well as wrap-around services including field supervision, scheduling, and project management, this team operates with extensive knowledge of project requirements and procedures. They excel in assessing a client’s needs, building detailed proposals, and completing complex projects in a timely and accountable manner.   

 

Operating from a leased 5,600 sq. ft. facility, this company has all the necessary space to operate unencumbered and owns all the heavy equipment used for projects.  The current ownership group has responsibility over various tasks including financial management, lead project management, lead estimation development, and resource management. 

Business Highlights

  • Years Established: 20 Years
  • Location: Dallas Fort Worth, Texas
  • Service Area: Texas (95%); Louisiana, Oklahoma, and Arkansas (5%)
  • Clients: Multi-family housing, commercial, single family
  • Services: Excavation (20%), Underground utility (80%)
  • Lease: 5,600 sq. ft.: Office 17 offices (4 under construction), conference room, open workspace; Shop (800 sq. ft.) and large yard (25,000 sq. ft.)
  • Reason for Selling: Majority owner is retiring
  • Employees: 120 FT: Project managers, foremen, superintendents, laborers, accounting, administrative
  • Hours: M-F 8-5
  • Seller Training Period: Three minority owners will stay on under new owner as a partner or employee
  • Growth Opportunities: Replicated the current model in other markets, maximize new technology, capitalize on joint trenching

Financial Highlights

  •  List Price: $14,500,000
  •  Gross Sales:
    • 2018: $35,295,633
    • 2017: $30,722,692
    • 2016: $34,433,488
    • 2015: $32,901,475
  •  Cash Flow:
    • 2018: $3,457,641
    • 2017: $3,321,529
    • 2016: $3,204,860
    • 2015: $3,476,379
    • All continuing salaries have been accounted for in the cash flow
  • Assets Included in Purchase*
    • Equipment:  ~$5MM: 80+ pieces, track loaders, wheel loaders, backhoes, compactors, trailers, etc.
    • Vehicles:  17: $500k
    • A/R:  $5.2MM (Retainage kept by sellers)
    • Secured Work:  $12MM
    • Backlog:  $14MM
    • Intangible Assets: Well-regarded name, large and populated service areas, values-focused team, long-term relationships, repeat customers

*amounts may vary

Cash Flow Analysis

Description of Financial StatementP&L StatementTax ReturnTax ReturnTax ReturnNotes
2018201720162015
GROSS SALES$35,295,633$30,722,692$34,433,488$32,901,475
Net Income Shown on Financial Statement$1,761,194$1,950,436$2,361,630$2,587,762
ADDBACKS
Other unrelated Salaries$0$8,186$0$0Owner 1- Not Active
Depreciation$1,208,662$995,083$574,032$621,567
Interest$371,811$314,122$231,924$243,532
Meals & Entertainment$43,186$33,402$20,874$12,418
Cell Phone$5,400$5,400$5,400$5,400$450/month
Contributions/Donations$66,566$0$0$0
Employee Benefit Program$0$14,000$11,000$5,700Health Insurance
11% Tax on total W2 Salaries$0$900$0$0
Amortization$822$0$0$0
TOTAL ADDBACKS$1,696,447$1,371,093$843,230$888,617
Seller's Cash Flow = Total Addbacks + Net Income$3,457,641$3,321,529$3,204,860$3,476,379
Profit Margin9.80 %10.81 %9.31 %10.57 %
.

Typical Projects

  • Multi-family housing: 80%
  • Commercial properties: 20%
    • Big box retailers
    • Municipal contract work
  • Single-family housing

Specific information regarding clients is available upon the receipt of a signed Non-Disclosure Agreement.

Services

Excavation: 20%

Underground utility work: 80%

General services can include:

  • Estimating
  • Project budgeting
  • Cost effective designs
  • Navigating City processes and requirements
  • Consultation with engineers and architects
  • Project management
  • Water utilities
  • Sanitary and storm sewers
  • Excavation
  • And more!

Employees

  • 120 employees
  • All employees are full-time
  • Number of employees responsible for sales: 6

Growth Opportunities

  • Replicate the current model in additional markets 
  • Maximize the use and integration of new technology 
  • Capitalize on joint trenching 
  • Consider any additional complimentary services that could be tied to existing services to increase revenue

Valuation Details

The Firm Business Brokerage 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 2018 cash flow was used with a prescribed multiple is 4.2.  With this information, the computation is as follows:

$3,457,641      x          4.2       =          $14,522,092

The fair market value found above positions the business list price at $14,500,000.

Funding Example

Purchase Price:                           $14,500,000

15% Buyer Down Payment:       $2,175,000

30% Seller Financing:                $4,350,000

55% Bank Loan:                          $7,975,000

Seller financing 6-year term at a rate of 4.50% equals a monthly loan payment of $69,052.

Bank loan 10-year term at a rate of 6% equals a monthly loan payment of $88,539.

After business expenses and loan payments, a buyer with a 15% down payment of $2,175,000 would retain a profit of $1,566,550, which results in a 72% return on investment in the first year.

A lender is required to have a minimum 1.5 coverage ratio for any business loans extended. At a proposed purchase price of $14,500,000 with the terms listed above, the coverage ratio is 1.83. 

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. 

Purchase Price:

$14,500,000

$
%
OR
$
%
OR
$
Years
%

Bank Loan Needed: $

Years
%
$
$
$
$
$

Funding Details

Business:

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: $

Loan Payments

Monthly Payment to Bank: $
Yearly Payment to Bank: $
Monthly Payment to Seller: $
Yearly Payment to Seller: $
Total Monthly Debt Service: $
Total Yearly Debt Service: $

Conclusions

Fixed Charge Coverage Ratio

The bank will require a minimum ratio of 1.5 to be lendable.

Cash Flow:
2018 Cash Flow
$
Annual Debt Service: $
RATIO:

Buyer's Net Operating Income (NOI)

The amount of money the Buyer will retain as profit.

Cash Flow:
2018 Cash Flow
$
Annual Debt Service: -$
NOI:

Buyer's Return on Investment (ROI)

The rate of return on the Buyer's down payment.

Down Payment: $
NOI:
ROI: %

Attachments

Document Title / Description

This folder is empty.

Access to this Deal Room is restricted

Would you like to access the deal room?

Yes, please

Interested in
this business?

Complete the following information to sign an NDA and see more details!

Already have an account? Log in here.

Click to download NDA form

Print, sign and send to:

210 N 78th St. 2nd Floor
Omaha, NE 68114

Or fax to:

f 402.939.0857

Thinking of Selling?
The top 5 questions to ask any potential broker:


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.