Deal Detail

David's Bridal, Inc. to Leonard Green & Partners, L.P.

EV / LTM EBITDA

9.2x

EV / LTM Sales

Enterprise Value

Primary Source

BofA

Comparable Transactions

Luxury & Apparel transactions announced in the five years to November 2006. 6 with a disclosed multiple.

Date	Target	Acquiror	Enterprise Value	EV/Sales	EV/EBITDA	Type
Nov 2006	La Senza Corporation	Limited Brands, Inc.	-	-	10.6x	Strategic
Sep 2006	Tourneau, Inc.	Leonard Green & Partners, L.P.	-	-	12.5x	Financial
Nov 2004	Jimmy Choo PLC	Lion Capital LLP	-	-	13.5x	Financial
Oct 2004	Tumi, Inc.	Doughty Hanson & Co.	-	-	11.9x	Financial
Apr 2004	Harry Winston Inc. (51% stake)	Aber Diamond Corporation	-	-	10.5x	Strategic
Apr 2004	Vans, Inc.	VF Corporation	-	-	15.2x	Strategic
	Mean			-	12.4x
	Median			-	12.2x

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	ZLC FO	BofA	2014	-	-	9.2x	-	https://www.sec.gov/Archives/edgar/data/109156/000095015714000460/defa14a.htm	Open