|
|
|
|
Page |
| ||||
---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
| | | | | |
|
|
|
|
Page |
| ||||
---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
| | | | | |
|
Multiple |
|
|
Mean |
|
|
Median |
|
|
High |
|
|
Low |
| ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Enterprise Value/LTM EBITDA |
|
|
|
|
9.0x |
|
|
|
|
|
9.4x |
|
|
|
|
|
15.5x |
|
|
|
|
|
5.5x |
|
| ||||
|
Enterprise Value/CY2014 EBITDA |
|
|
|
|
8.4x |
|
|
|
|
|
8.7x |
|
|
|
|
|
11.5x |
|
|
|
|
|
5.5x |
|
| ||||
|
Enterprise Value/3 Yr. Avg. EBITDA |
|
|
|
|
8.5x |
|
|
|
|
|
8.9x |
|
|
|
|
|
12.4x |
|
|
|
|
|
5.4x |
|
| ||||
| | | | | | | | | | | | | |
|
Announced |
|
|
Target Company |
|
|
Acquirer Company |
|
---|---|---|---|---|---|---|---|---|
|
August 26, 2013 |
|
|
Globecomm Systems Inc. |
|
|
Wasserstein & Co. |
|
|
January 7, 2013 |
|
|
EnergySolutions, Inc. |
|
|
Energy Capital Partners |
|
|
January 10, 2012 |
|
|
Remmele Engineering, Inc. |
|
|
RTI International Metals, Inc. |
|
|
January 9, 2012 |
|
|
UFC Aerospace Corp. |
|
|
B/E Aerospace |
|
|
April 4, 2011 |
|
|
Engineering Solutions & Products |
|
|
Berkshire Partners |
|
|
April 4, 2011 |
|
|
LaBarge, Inc. |
|
|
Ducommun Inc. |
|
|
April 1, 2011 |
|
|
SRA International, Inc. |
|
|
Providence Equity Partners |
|
| | | | | |
|
Multiple |
|
|
Mean |
|
|
Median |
|
|
High |
|
|
Low |
| ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Transaction Value/LTM EBITDA |
|
|
|
|
8.3x |
|
|
|
|
|
8.4x |
|
|
|
|
|
11.1x |
|
|
|
|
|
5.7x |
|
| ||||
| | | | | | | | | | | | | |
|
|
|
|
Fiscal Year Ended June 30 (in millions) |
| |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2014 |
|
|
2015 |
|
|
2016 |
|
|
2017 |
|
|
2018 |
|
|
2019 |
| ||||||||||||||||||||||||
|
Total Revenue |
|
|
|
$ |
16.4 |
|
|
|
|
$ |
25.3 |
|
|
|
|
$ |
23.3 |
|
|
|
|
$ |
30.1 |
|
|
|
|
$ |
25.8 |
|
|
|
|
$ |
32.4 |
|
| ||||||
|
Gross Profit |
|
|
|
$ |
5.4 |
|
|
|
|
$ |
14.0 |
|
|
|
|
$ |
11.7 |
|
|
|
|
$ |
17.7 |
|
|
|
|
$ |
13.4 |
|
|
|
|
$ |
19.3 |
|
| ||||||
|
EBITDA |
|
|
|
$ |
6.7 |
|
|
|
|
$ |
15.1 |
|
|
|
|
$ |
12.8 |
|
|
|
|
$ |
18.9 |
|
|
|
|
$ |
14.6 |
|
|
|
|
$ |
20.5 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | |