Landscaping Company
This analysis follows the BAM Analysis Framework, evaluating Earnings Quality, Capital Structure Sustainability, Operational Risk Exposure, and Upside Potential.
Deal Snapshot
Industry: Residential & Commercial Landscaping
Revenue: $1,600,000
Seller’s Discretionary Earnings (SDE): $350,000
Asking Price: $980,000
Multiple: 2.8x SDE
Valuation Analysis
At 2.8x SDE, the asking price falls within standard lower-middle market small business ranges.
However, landscaping earnings are influenced by seasonality, weather variability, and labor stability.
Earnings durability must be evaluated beyond headline revenue.
SBA Loan Scenario
Purchase Price: $980,000
Buyer Equity (10%): $98,000
Loan Amount: $882,000
Estimated Annual Debt Service: ~$140,000
Debt Service Coverage Ratio (DSCR)
DSCR = $350,000 ÷ $140,000 ≈ 2.5x
Baseline coverage appears adequate under current earnings assumptions.
However, seasonal revenue concentration increases volatility sensitivity.
Operational Risk Factors
• Seasonal revenue concentration
• Weather dependency
• Labor availability during peak months
• Equipment maintenance and replacement costs
• Customer retention for recurring contracts
Landscaping businesses often experience uneven cash flow throughout the year.
Upside Potential
• Expansion of recurring maintenance contracts
• Upselling irrigation and hardscaping services
• Route density optimization
• Commercial contract acquisition
Recurring contract growth can materially improve earnings stability.
Downside Stress Scenario (20% Revenue Decline During Peak Season)
Revenue declines to approximately $1,280,000.
Assuming margin compression, adjusted SDE may decline to approximately $250,000.
Revised DSCR:
$250,000 ÷ $140,000 ≈ 1.79x
While still above lender minimum thresholds, seasonal compression significantly reduces coverage cushion.
Capital Structure Assessment
At 2.8x SDE with seasonal volatility exposure, the capital structure appears sustainable under stable operating conditions but sensitive to peak-season disruption.
Working capital management becomes critical in seasonal models.
BAM Risk Profile
Earnings Stability: Moderate
Capital Structure Strength: Moderate
Operational Exposure: Moderate
Revenue Volatility Sensitivity: Moderate
Overall Risk Tier: Moderate
Investment Thesis
This opportunity presents stable baseline earnings with moderate leverage.
However, seasonality and labor dependence introduce volatility that requires disciplined cash flow management.
This acquisition may suit buyers comfortable managing cyclical service businesses.
Strengthen Your Acquisition Foundation
New to structured acquisition analysis? Begin with the core lessons inside the Acquisition Academy.
Explore More Structured Deal Breakdowns
Review additional industry analyses categorized by risk tier inside the Deal Marketplace.