Deal Detail

AOT Bedding Super Holdings, LLC (Serta/Simmons) to Advent International Corporation

EV / LTM EBITDA

11.4x

EV / LTM Sales

Enterprise Value

$3.0B

Primary Source

Perella Weinberg

Comparable Transactions

Home & Office Furnishings transactions announced in the five years to August 2012. 1 with a disclosed multiple.

Date	Target	Acquiror	Enterprise Value	EV/Sales	EV/EBITDA	Type
Sep 2009	Simmons Bedding Company	Ares Management LLC / Ontario Teachers Pension Fund	$760M	-	6.4x	Financial

Source-specific multiples and notes for this transaction.

Comp	Primary?	Source Type	Source	Source Advisor	Source Year	EV (USD)	EV/Sales	EV/EBITDA	EV/Fwd EBITDA	Note	Citation
	Primary	fairness opinion	ZZ FO	Perella Weinberg	2013	$3.0B	-	11.4x	-	Resolved deal. Cited in the Sealy/Tempur-Pedic fairness opinion, Perella Weinberg table.	Open
	-	fairness opinion	ZZ FO	Citi	2013	-	-	-	-	Resolved deal. Cited in the Sealy/Tempur-Pedic fairness opinion, Citigroup table — Citi marked multiple data "NA", not publicly available at the time.	Open