Manufacturing Business Acquisition Calculator

Model EBITDA, free cash flow, working capital requirements, debt capacity, and the equity check to close the deal.

Business Inputs

Use trailing 12-month figures from the seller's financials.

Typical mfg: 10–18%
Maintenance capex only
Working Capital
Deal Structure
Typical light mfg: 4–7x
Enterprise Value
$2,100,000
5x EBITDA  •  EBITDA: $420,000
Max Debt Capacity
$1,050,000
~3.5x unlevered FCF
Equity Check Required
$1,050,000
EV minus debt capacity
Debt Service Coverage (DSCR)
1.55x
>1.25x — bankable
Year 1 Cash-on-Cash Return
10.2%
Post-debt-service FCF / equity

Income & Cash Flow Breakdown

Income Statement
Revenue$3,000,000
EBITDA (14%)$420,000
Less: Maintenance Capex($120,000)
Unlevered Free Cash Flow$300,000
Less: Annual Debt Service($193,262)
Post-Debt FCF (Year 1)$106,738
Working Capital
Accounts Receivable$287,671
Inventory$221,918
Accounts Payable($123,288)
Net Working Capital$386,301
NWC as % of Revenue12.9%
Cash Conversion Cycle55 days

Deep-dive the full deal model with IRR and equity waterfall analysis.

Open LBO Model →

Key Metrics for Manufacturing Acquisitions

MetricWhat it meansBenchmark
EBITDA MarginOperating cash generation before capex and debt service10–18% for light mfg
Capex IntensityMaintenance capex as % of revenue — the "toll" on FCF3–6% for light mfg; higher for process mfg
Cash Conversion CycleAR days + Inventory days − AP days<60 days is healthy; >90 days is a cash trap
NWC % of RevenueWorking capital relative to scale — higher = more cash needed to grow10–20% for most mfg businesses
DSCRFCF ÷ Annual debt service — lenders want >1.25x>1.25x to finance; >1.5x comfortable
EV / EBITDAPurchase price multiple — the market price of the business4–7x for light mfg; higher for recurring revenue

The Working Capital Trap in Manufacturing

Manufacturing businesses often have significant working capital requirements baked into their balance sheets. When you acquire the business, you typically acquire the working capital with it — but the price negotiation often centers on EBITDA multiples, not NWC. Make sure the LOI specifies a working capital target and a peg mechanism, or you may end up funding a working capital shortfall out of pocket post-close.

Use the Working Capital Cycle calculator to model this in detail, including the cash implications of growing the business post-acquisition.

Sizing the Debt

SBA 7(a) loans are commonly used for small manufacturing acquisitions. The rule of thumb for debt sizing is 3–4x unlevered FCF, with lenders targeting 1.25x+ DSCR on an annual basis. If your deal doesn't clear 1.25x DSCR at your assumed debt load, expect lenders to either reduce the loan amount or ask for additional collateral.

📊 Download the full 5-year financial model

An editable Excel workbook — 5-year income statement, balance sheet, cash flow, DCF + exit-multiple valuation, and a deal tab with debt schedule, IRR & MOIC. Pre-filled with the inputs above; every assumption recalculates.