Deal Detail

Myprotein.com to The Hut Group

EV / LTM EBITDA

9.7x

EV / LTM Sales

Enterprise Value

Primary Source

Evercore

Comparable Transactions

Consumer Health transactions announced in the five years to June 2011. 3 with a disclosed multiple.

Date	Target	Acquiror	Enterprise Value	EV/Sales	EV/EBITDA	Type
Jan 2011	Bio-Engineered Supplements and Nutrition	Glanbia plc	-	-	8.3x	Strategic
Dec 2010	Maxinutrition Group Holdings Limited	GlaxoSmithKline plc	-	-	20.0x	Strategic
Jul 2010	NBTY, Inc.	The Carlyle Group L.P.	-	-	8.1x	Financial
	Mean			-	12.1x
	Median			-	8.3x

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	NTRI FO	Evercore	2018	-	-	9.7x	-	-	Open