Comparable Transaction Analysis Template
2
Click here to load reader
Transcript of Comparable Transaction Analysis Template
Deutsche Bank @ 04/08/2023 13:26:52 document.xls
Analysis of Selected Transactions for [*******] Sector
Annc. Target / Description of Target / Aggregate Value / Equity Value /
date Acquiror Comments Value Sales EBITDA EBIT Earnings TOSE Notes(x) (x) (x) (x) (x)
euro millionsBestfoods / Unilever Equity ### 2.83 14.9 17.8 28.5 17.6
Other 156.0Net debt/(cash) 3,196.2- ###
Equity na na na na na naOther naNet debt/(cash) na
na
Equity na na na na na naOther na
Equity na na na na na naOther naNet debt/(cash) naAggregate na
Equity na na na na na naOther naNet debt/(cash) naAggregate na
Equity na na na na na naOther naNet debt/(cash) naAggregate na
Equity na na na na na naOther naNet debt/(cash) naAggregate na
Equity na na na na na naOther naNet debt/(cash) naAggregate na
Max: 2.83 14.9 17.8 28.5 17.6
Min: 2.83 14.9 17.8 28.5 17.6
Mean: 2.83 14.9 17.8 28.5 17.6
Median 2.83 14.9 17.8 28.5 17.6
Deutsche Morgan Grenfell 04/08/2023 13:26:52 document.xls
Analysis of Selected Transactions for [*******] Sector
Notes:
Values represented as if 100% purchase.Other = Minorities + preference shares (if applicable).Net Debt = Total Debt less cash and marketable securities (if applicable).Aggregate Value = Equity Value + Net Debt.TOSE (Tangible Ordinary Shareholders Equity) represents net assets attributable to ordinary shareholders less intangible assets.EBIT does not include amortisation of goodwill.
0 00000
0 CommonESOPOptionEquity
0
0 00000
0 00000
0 000
#REF!0
0 00000
