Deal Detail

CSK Auto to O'Reilly Automotive

EV / LTM EBITDA

8.8x

EV / LTM Sales

Enterprise Value

$1.0B

Primary Source

Centerview

Comparable Transactions

General Retail transactions announced in the five years to April 2008. 6 with a disclosed multiple.

Date	Target	Acquiror	Enterprise Value	EV/Sales	EV/EBITDA	Type
Mar 2007	Claire's Stores, Inc.	Apollo Management, L.P.	-	-	8.9x	Financial
Mar 2007	Dollar General Corporation	KKR & Co. L.P.	-	-	11.1x	Financial
Feb 2007	General Nutrition Centers, Inc.	Ares Management LLC & Ontario Teachers' Private Capital	-	-	10.1x	Financial
Oct 2006	Yankee Candle Investments LLC	Madison Dearborn Partners LLC	-	-	10.0x	Financial
Dec 2005	Murray's	CSK Auto	$170M	-	8.5x	Strategic
Apr 2005	Electronics Boutique Holdings Corp.	GameStop Corp.	-	-	10.7x	Strategic
	Mean			-	9.9x
	Median			-	10.1x

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	MCW FO	Centerview	2026	$1.0B	-	8.8x	-	-	Open
	-	fairness opinion	MCW FO	BofA	2026	$1.0B	-	8.8x	-	-	Open