Transaction Comps (Complete) 2025
Analysis Date 2024/12/31 All figures in GBP millions unless stated
Next Fiscal Year 2025 100 pence = 1 GBP
Announcement Transaction EBITDA 1 EV / EBITDA
Date Target Acquirer Value LTM FY 2022 FY 2023 LTM FY 2022 FY 2023
2021/06/19 Wm Morrison Supermarkets PLC Clayton, Dubilier & Rice 10,101 795 na na 12.7x na na
Average 12.7x n/a n/a
Median 12.7x n/a n/a
Maximum 12.7x – –
Minimum 12.7x – –
Forecast metrics based on Consensus research estimates. Last twelve months (LTM) based on actuals. ⁽„⁾
Deal Status Completed
Cash
Consideration Details Premiums Paid Analysis 2
Analysis Date 2024/12/31 All figures in GBP millions unless stated
Next Fiscal Year 2025 100 pence = 1 GBP
Announcement Transaction EBITDA 1 EV / EBITDA
Date Target Acquirer Value LTM FY 2022 FY 2023 LTM FY 2022 FY 2023
2021/06/19 Wm Morrison Supermarkets PLC Clayton, Dubilier & Rice 10,101 795 na na 12.7x na na
Average 12.7x n/a n/a
Median 12.7x n/a n/a
Maximum 12.7x – –
Minimum 12.7x – –
Forecast metrics based on Consensus research estimates. Last twelve months (LTM) based on actuals. ⁽„⁾
Deal Status Completed
Cash
Consideration Details Premiums Paid Analysis 2
