Scribd
Upload
627 views

Comparable Transaction Analysis Template

This document analyzes selected transactions in the [*******] sector. It provides aggregate value, equity value, sales, EBITDA, EBIT, earnings, and tangible ordinary shareholders' equity multiples for one transaction: Bestfoods/Unilever, for which it lists the equity value as EUR 21,352.6 million and tangible ordinary shareholders' equity multiple as 17.6 times. It also notes that values are represented as if for a 100% purchase and provides definitions for other terms.

Uploaded by

mwright50
Copyright
© Attribution Non-Commercial (BY-NC)
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
627 views

Comparable Transaction Analysis Template

This document analyzes selected transactions in the [*******] sector. It provides aggregate value, equity value, sales, EBITDA, EBIT, earnings, and tangible ordinary shareholders' equity multiples for one transaction: Bestfoods/Unilever, for which it lists the equity value as EUR 21,352.6 million and tangible ordinary shareholders' equity multiple as 17.6 times. It also notes that values are represented as if for a 100% purchase and provides definitions for other terms.

Uploaded by

mwright50
Copyright
© Attribution Non-Commercial (BY-NC)
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
You are on page 1/ 2

Analysis of Selected Transactions for [*******] Sector

Annc. Target / Description of Target / Aggregate Value / Equity Value /


date Acquiror Comments Value Sales EBITDA EBIT Earnings TOSE
(x) (x) (x) (x) (x)
euro millions
Bestfoods / Unilever Equity 21,352.6 2.83 14.9 17.8 28.5 17.6
Other 156.0
Net debt/(cash) 3,196.2
- 24,704.8

Equity na na na na na na
Other na
Net debt/(cash) na
na

Equity na na na na na na
Other na

Equity na na na na na na
Other na
Net debt/(cash) na
Aggregate na

Equity na na na na na na
Other na
Net debt/(cash) na
Aggregate na

Equity na na na na na na
Other na
Net debt/(cash) na
Aggregate na

Equity na na na na na na
Other na
Net debt/(cash) na
Aggregate na

Equity na na na na na na
Other na
Net debt/(cash) na
Aggregate 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 Bank @ 11/04/2021 12:27:06 32481574.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 0
0
0
0
0

0 Common
ESOP
Option
Equity
0

0 0
0
0
0
0

0 0
0
0
0
0

0 0
0
0
#REF!
0

0 0
0
0
0
0

Deutsche Morgan Grenfell 11/04/2021 12:27:06 32481574.xls

You might also like