Mergers & TribulationsTransaction Database
ContactSubscribe
Back to database

Deal Detail

Cheap THRILLS Cycles Pty Limited (THRILLS) to Universal Store Holdings Limited

General RetailSpecialty/Oct 2022
EV / LTM EBITDA
6.6x
EV / LTM Sales
-
Enterprise Value
$32M
Primary Source
Information Circular

Comparable Transactions

General Retail transactions announced in the five years to October 2022. 19 with a disclosed multiple.

DateTargetAcquirorEnterprise ValueEV/SalesEV/EBITDAType
Apr 2022BrandsMart USAThe Aaron's Company--5.0xStrategic
Nov 2021WS Badcock CorporationFranchise Group, Inc.--4.2xStrategic
May 2021At Home GroupHellman & Friedman--7.9xStrategic
May 2021DreamsTempur Sealy International--6.3xStrategic
Mar 2021The Michaels Companies Inc.Apollo Global Management$5.0B-6.9xFinancial
Feb 2021DTLR Villa LLCJD Sports Fashion PLC$495M-10.9xStrategic
Jan 2021Pet Supplies PlusFranchise Group, Inc.--8.8xStrategic
Dec 2020Sportsman's WarehouseGreat Outdoors Group, LLC--6.0xStrategic
Aug 2020Hudson Ltd.Dufry AG$1.1B-5.7xStrategic
Jun 2020GNC Holdings IncHarbin Pharmaceutical Group$780M-6.9xStrategic
Dec 2019American Freight Group, Inc.Franchise Group, Inc.--9.6xStrategic
Aug 2019Party City (Canada)Canadian Tire Company--9.9xStrategic
Aug 2019Vitamin Shoppe, Inc.Franchise Group, Inc.--3.8xStrategic
Jun 2019Barnes & Noble Education, Inc.Elliott Management Advisors L.P.$603M-5.7xFinancial
Jun 2019Barnes & Noble Inc.Elliott Management Advisors--5.7xFinancial
Nov 2018GreencrossTPG Capital--10.0xFinancial
Oct 2018Marshall Retail GroupWH Smith plc--13.7xStrategic
Mar 2018The Finish Line, Inc.JD Sports Fashion PLC$464M-4.7xStrategic
Feb 2018GNC Holdings, Inc.Harbin Pharmaceutical Group Co., Ltd.--7.3xStrategic
Mean-7.3x
Median-6.9x

All Observations

Source-specific multiples and notes for this transaction.

CompPrimary?Source TypeSourceSource AdvisorSource YearEV (USD)EV/SalesEV/EBITDAEV/Fwd EBITDANoteCitation
PrimaryRegistration FilingInformation CircularKroll2025$32M-6.6x-EV of AUD 50m includes AUD 17.5m cash, AUD 17.5m in stock and AUD 15m in deferred variable consideration. AUD:USD FX rate of 1.5576.Open