COMPARABLE COMPANIES ANALYSIS METHOD - POTENTIAL COMPARABLES

A B C
Sales 1600 2000 3200
EBITDA 280 360 480

Book Value of Assets 800 1000 1400

Enterprise Value 2000 3500 4200

Three Valuation Multiples: As calculated below

Multiples A B C Average
EV to EBITDA

EV to Book Value of Assets

EV to Sales

Valuation of Target i.e. D

Average
Target Co: D Multiple Valuation
EBITDA
Book Value of Assets
Sales
Average
 TARGET COMPANY D

Sales 2500
EBITDA 400
Book Value of
Assets 1000

Median High Low