Deal Detail

Optimum Nutrition Inc. to Glanbia PLC

EV / LTM EBITDA

EV / LTM Sales

Enterprise Value

Primary Source

Fairness Opinion

Comparable Transactions

Consumer Health transactions announced in the five years to August 2008. 3 with a disclosed multiple.

Date	Target	Acquiror	Enterprise Value	EV/Sales	EV/EBITDA	Type
Feb 2006	Vitaquest International LLC	CK Life Sciences International	-	-	11.2x	Strategic
Jul 2004	Roche Consumer Health	Bayer AG	-	-	12.0x	Strategic
Apr 2004	Shaklee’s Worldwide Business	Ripplewood Holdings LLC and Activated Holdings LLC	-	-	8.0x	Financial
	Mean			-	10.4x
	Median			-	11.2x

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	WNI FO	Houlihan	2012	-	-	-	-	-	Open
	-	press release	Press Release	-	2008	$315M	1.7x	-	-	EV / Operating Profit of 14.3x	Open