Deal Detail

HD Supply Power Solutions to Anixter International Inc.

EV / LTM EBITDA

10.1x

EV / LTM Sales

Enterprise Value

Primary Source

Goldman Sachs

Comparable Transactions

Industrials transactions announced in the five years to July 2015. 7 with a disclosed multiple.

Date	Target	Acquiror	Enterprise Value	EV/Sales	EV/EBITDA	Type
Jul 2015	Cromwell	W.W. Grainger Inc.	-	-	11.0x	Strategic
Jun 2015	Victory Packaging	KapStone Paper and Packaging Corporation	-	-	11.2x	Strategic
Apr 2015	ProBuild Holdings LLC	Builders FirstSource, Inc.	-	-	8.6x	Strategic
Mar 2015	PrimeSource	Platinum Equity	-	-	7.9x	Financial
Aug 2014	Tri-ED	Anixter	-	-	11.7x	Strategic
May 2014	Hillman Group	CCMP	-	-	10.8x	Financial
May 2012	Interline Brands, Inc.	GS Capital Partners	-	-	10.1x	Financial
	Mean			-	10.2x
	Median			-	10.8x

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	HDS FO	Goldman Sachs	2020	-	-	10.1x	-	-	Open