Back to database
Deal Detail
Macpac Holdings Pty Limited to Super Retail Group Limited
EV / LTM EBITDA
8.4x
EV / LTM Sales
-
Enterprise Value
$101M
Primary Source
Information Circular
Comparable Transactions
General Retail transactions announced in the five years to March 2018. 28 with a disclosed multiple.
| Date | Target | Acquiror | Enterprise Value | EV/Sales | EV/EBITDA | Type |
|---|---|---|---|---|---|---|
| Mar 2018 | The Finish Line, Inc. | JD Sports Fashion PLC | $464M | - | 4.7x | Strategic |
| Aug 2017 | Student Brands | Barnes & Noble Education | - | - | 5.9x | Strategic |
| Jul 2017 | Outerwall Inc. | Apollo Global Management | - | - | 3.6x | Financial |
| Jul 2017 | HSN | Liberty Interactive / QVC | $2.6B | - | 9.8x | Strategic |
| Jun 2017 | West Marine | Monomoy Capital | - | - | 6.4x | Financial |
| Jun 2017 | The Body Shop | Natura Cosmetics SA | - | - | 13.0x | Strategic |
| Jun 2017 | Staples, Inc. | Sycamore Partners | $6.6B | - | 5.0x | Financial |
| Feb 2017 | MBS Textbook Exchange, LLC | Barnes & Noble Education | - | - | 3.2x | Strategic |
| Nov 2016 | The Good Guys | JB Hi-Fi Limited | $651M | - | 9.2x | Strategic |
| Oct 2016 | Cabela's Incorporated | Bass Pro Group, LLC | $4.8B | - | 10.3x | Strategic |
| Feb 2016 | RONA, INC. | Lowe's Companies, Inc. | $2.3B | - | 12.1x | Strategic |
| Nov 2015 | Sleepy's | Mattress Firm Inc. | - | - | 10.9x | Strategic |
| Nov 2015 | Petco Animal Supplies, Inc. | CVC Capital and CPPIB, CVC Capital Partners Limited and Canada Pension Plan Investment Board, CVC/CPP Investments | $4.6B | - | 8.6x | Financial |
| Oct 2015 | Rite Aid | Walgreens Alliance Boots | $17.2B | - | 13.0x | Strategic |
| Aug 2015 | Belk, Inc. | Sycamore Partners | $2.8B | - | 6.9x | Financial |
| Jul 2015 | Books-A-Million, Inc. | Take Private | - | - | 3.2x | Strategic |
| Jun 2015 | Nebraska Book Co. | Follett Corporation | - | - | 5.1x | Strategic |
| May 2015 | Accent Group | RGC Corporation | $155M | - | 7.5x | Strategic |
| Dec 2014 | PetSmart, Inc. | BC Partners, BC Partners, Inc., La Caisse de depot et placement du Quebec, Longview Asset Management, StepStone, Buyer Group led by BC Partners, Inc. | $8.7B | - | 9.1x | Financial |
| Sep 2014 | Bluestem Brands, Inc. | Capmark Financial Group Inc. | $600M | - | 6.3x | Strategic |
| Jul 2014 | Family Dollar Stores, Inc. | Dollar Tree | $9.2B | - | 11.3x | Strategic |
| Feb 2014 | Zale Corporation | Signet Jewelers | $1.2B | - | 15.6x | Strategic |
| Nov 2013 | Jos. A. Bank Clothiers, Inc. | Men's Wearhouse Inc., The Men's Wearhouse, Inc. | - | - | 10.5x | Strategic |
| Oct 2013 | General Parts Inc. | Advance Auto Parts Inc. | - | - | 8.8x | Strategic |
| Sep 2013 | Neiman Marcus Group, Inc. | Ares Management LLC and Canada Pension Plan Investment Board, Ares Management, CPPIB, CPPIB & Ares | $6.1B | 1.3x | 9.1x | Financial |
| Sep 2013 | The Yankee Candle Company, Inc. | Jarden Corporation | - | - | 8.5x | Strategic |
| Jul 2013 | Saks Incorporated | Hudson Bay Company (HBC) | $2.9B | 0.9x | 10.9x | Strategic |
| Jul 2013 | Shoppers Drug Market Corporation | Loblaw Companies Limited | - | - | 11.3x | Strategic |
| Mean | - | 8.6x | ||||
| Median | - | 8.9x |
All Observations
Source-specific multiples and notes for this transaction.
| Add to Set | Primary? | Source Type | Fairness Opinion / Source | Advisor | Source Year | Enterprise Value | EV/Sales | EV/EBITDA | EV/Fwd EBITDA | Note | Citation |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Primary | sec filing | Information Circular | Kroll | 2025 | $101M | - | 8.4x | - | USD:AUD FX rate 1.3046 | Open |