Deal Detail

Jimmy Choo PLC to TowerBrook Capital Partners, L.P.

EV / LTM EBITDA

13.7x

EV / LTM Sales

Enterprise Value

Primary Source

Goldman Sachs

Comparable Transactions

Luxury & Apparel transactions announced in the five years to February 2007. 7 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
Nov 2006	David's Bridal, Inc.	Leonard Green & Partners, L.P.	-	-	9.2x	Financial
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			-	11.9x
	Median			-	11.9x

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	TUMI FO	Goldman Sachs	2016	-	-	13.7x	-	-	Open