Company Specifics
Balance Sheet: Strong
Industry Expertise: high
Operational Efficiency: high
Transition Challenges: average
Growth Potential: strong
Company Overview
Bid History
Bid#
Bidder Description
Offer Price and Terms
Total EV*
NPV**
1.
$300M U.S. Private Co.
$8.2M cash
$8.2M
$8.2M
2.
U.S. Private Equity Group
$6.2M cash
$3M – earn-out
$9.2M
$8.4M
3.
U.S. Private Equity Group
$12M cash
$12.0M
$12.0M
4.
$600M U.S. Strategic Buyer
$10.3M
$10.3M
$10.3M
5.
U.S. Private Equity Group
$10M cash
$2M – 3 year note
$12.0M
$12.0M
Accepted Offer:
6.
US Private Equity Group
$4M cash
$4M -3 month Note
$4.6M stock
$12.6M
$12.6M
* Enterprise Value ** Net Present Value