Deal Detail

Hilding Anders AB to Candover Partners

EV / LTM EBITDA

10.8x

EV / LTM Sales

Enterprise Value

Primary Source

Citi

Comparable Transactions

Home & Office Furnishings transactions announced in the five years to October 2006. 5 with a disclosed multiple.

Date	Target	Acquiror	Enterprise Value	EV/Sales	EV/EBITDA	Type
Aug 2005	National Bedding Co.	Ares Management LLC	$830M	-	9.2x	Financial
Mar 2004	Sealy Corporation	Kohlberg Kravis Roberts & Co. L.P.	$1.4B	-	8.8x	Financial
Nov 2003	Simmons Company	Thomas H. Lee Partners	$1.0B	-	10.9x	Financial
Nov 2002	Aero Products International, Inc.	Investcorp Bank B.S.C.	$232M	-	7.5x	Financial
Oct 2002	Tempur-Pedic International Inc.	TA Associates Inc.	$390M	-	6.8x	Financial
	Mean			-	8.6x
	Median			-	8.8x

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	ZZ FO	Citi	2013	-	-	10.8x	-	Resolved deal. Cited in the Sealy/Tempur-Pedic fairness opinion, Citigroup table only — not in Perella Weinberg's parallel set in the same filing.	Open