11/15/23, 11:42 AM Trading Comps (Complete)
Comparable Trading Analysis Strictly Confidential
Table of Contents
Summary
Tesco (TSCO)
Sainsbury (SBRY)
© 2015 to 2022 CFI Education Inc.
This Excel model is for educational purposes only and should not be used for any other reason. All content is Copyright material of CFI Education Inc.
All rights reserved. The contents of this publication, including but not limited to all written material, content layout, images, formulas, and code, are protected
under international copyright and trademark laws. No part of this publication may be modified, manipulated, reproduced, distributed, or transmitted in any
form by any means, including photocopying, recording, or other electronic or mechanical methods, without prior written permission of the publisher,
about:blank 1/23
,11/15/23, 11:42 AM Trading Comps (Complete)
except in the case of certain noncommercial uses permitted by copyright law.
https://corporatefinanceinstitute.com/
about:blank 2/23
, 11/15/23, 11:42 AM Trading Comps (Complete)
Target Company: Implied Share Price
GBP/sh
5.00
4.50
4.37
4.34
4.23 4.24
4.00
3.89 3.85 3.86
3.71 3.73
3.70
3.50
3.28 3.46 3.47
3.20
3.12
3.00
3.04
2.70
2.66
2.50
Averages
2.00
LTM FY 2023 FY 2024 LTM FY 2023 FY 2024
EV / EBITDA EV / EBITDA EV / EBITDA P/E P/E P/E
about:blank 3/23
Comparable Trading Analysis Strictly Confidential
Table of Contents
Summary
Tesco (TSCO)
Sainsbury (SBRY)
© 2015 to 2022 CFI Education Inc.
This Excel model is for educational purposes only and should not be used for any other reason. All content is Copyright material of CFI Education Inc.
All rights reserved. The contents of this publication, including but not limited to all written material, content layout, images, formulas, and code, are protected
under international copyright and trademark laws. No part of this publication may be modified, manipulated, reproduced, distributed, or transmitted in any
form by any means, including photocopying, recording, or other electronic or mechanical methods, without prior written permission of the publisher,
about:blank 1/23
,11/15/23, 11:42 AM Trading Comps (Complete)
except in the case of certain noncommercial uses permitted by copyright law.
https://corporatefinanceinstitute.com/
about:blank 2/23
, 11/15/23, 11:42 AM Trading Comps (Complete)
Target Company: Implied Share Price
GBP/sh
5.00
4.50
4.37
4.34
4.23 4.24
4.00
3.89 3.85 3.86
3.71 3.73
3.70
3.50
3.28 3.46 3.47
3.20
3.12
3.00
3.04
2.70
2.66
2.50
Averages
2.00
LTM FY 2023 FY 2024 LTM FY 2023 FY 2024
EV / EBITDA EV / EBITDA EV / EBITDA P/E P/E P/E
about:blank 3/23
