Scribd
Upload
92 views

Relative Valuation Model Complete

The valuation summary provides an enterprise value range for the target company of $6.85 billion to $14.57 billion based on three valuation methods. The comparable trading analysis yields a value range of $8.41 billion to $11.47 billion using EV/EBITDA and P/E multiples of peer companies. The precedent transaction analysis provides a value range of $11.67 billion to $14.57 billion based on historical acquisition multiples. Discounted cash flow analysis values the company at $6.85 billion.

Uploaded by

osama alnatsheh
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
92 views

Relative Valuation Model Complete

The valuation summary provides an enterprise value range for the target company of $6.85 billion to $14.57 billion based on three valuation methods. The comparable trading analysis yields a value range of $8.41 billion to $11.47 billion using EV/EBITDA and P/E multiples of peer companies. The precedent transaction analysis provides a value range of $11.67 billion to $14.57 billion based on historical acquisition multiples. Discounted cash flow analysis values the company at $6.85 billion.

Uploaded by

osama alnatsheh
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 3

Valuation Summary

All figures in USD millions unless stated

Enterprise Value

15,000 14,569

14,000

13,000 12,848

12,000
11,466
11,673
11,000

10,000

9,000

8,000 8,411

7,000
6,850
6,000
Comparable Trading Analysis Precedent Transaction Analysis DCF Valuation Analysis

Comparable Trading and Precedent Transaction Analysis both use LTM EBITDA.⁽¹⁾
Comparable Trading Analysis

All figures in USD millions unless stated

Enterprise Market EBITDA Net Income EV / EBITDA P/E3


Peer Companies Value 1 Cap LTM 2 FY+1 LTM 2 FY+1 LTM 2 FY+1 LTM 2 FY+1

Alpha.com 10,142 7,992 586 600 453 480 17.3x 16.9x 17.6x 16.7x
Big Bucks Company 10,846 10,796 569 613 370 398 19.1x 17.7x 29.2x 27.1x
Centibillions Inc. 11,584 10,301 530 655 332 485 21.9x 17.7x 31.0x 21.2x
Deep Pockets Ltd. 12,787 9,921 542 635 361 465 23.6x 20.1x 27.5x 21.3x
Evergreen Co. 12,328 11,932 525 619 393 427 23.5x 19.9x 30.4x 27.9x
Fat Cat Inc. 10,500 9,282 516 631 432 360 20.3x 16.6x 21.5x 25.8x

Target Company Valuation 4

Average 10,178 7,597 486 290 20.9x 18.2x 26.2x 23.3x


Median 10,256 8,216 486 290 21.1x 17.7x 28.3x 23.6x
Maximum 11,466 8,998 486 290 23.6x 20.1x 31.0x 27.9x
Minimum 8,411 5,116 486 290 17.3x 16.6x 17.6x 16.7x

Enterprise Value = Market Cap + Net Debt. ⁽¹⁾


LTM means Last Twelve Months. ⁽²⁾
Calculated as Market Cap divided by Net Income. ⁽³⁾
Target Company Valuation based on LTM Multiple. ⁽⁴⁾
Precedent Transaction Analysis

All figures in USD millions unless stated

Enterprise EBITDA EV / EBITDA


Date Acquirer Target Value LTM 1
FY+1 FY+2 LTM 1
FY+1 FY+2
(YYYY-MM-DD)

2022-03-11 Cake Ice Cream 12,411 414 591 650 30.0x 21.0x 19.1x
2022-03-06 Salt Pepper 12,490 520 595 654 24.0x 21.0x 19.1x
2021-09-17 Fish Chips 12,825 475 558 602 27.0x 23.0x 21.3x
2020-11-13 Peanut Butter Jelly 11,133 445 530 541 25.0x 21.0x 20.6x
2020-08-13 Brisket NoSauce 11,447 424 498 513 27.0x 23.0x 22.3x
2020-05-01 Biscuits Gravy 12,803 441 640 647 29.0x 20.0x 19.8x

Target Company Valuation 2

Average 13,126 486 27.0x


Median 13,121 486 27.0x
Maximum 14,569 486 30.0x
Minimum 11,673 486 24.0x

LTM means Last Twelve Months⁽¹⁾


Target Company Valuation based on LTM Multiple⁽²⁾

You might also like