Deal Detail

Roundy’s Supermarkets, Inc. to Willis Stein & Partners

EV / LTM EBITDA

6.1x

EV / LTM Sales

Enterprise Value

Primary Source

Fairness Opinion

Comparable Transactions

Grocery Retail transactions announced in the five years to April 2002. 2 with a disclosed multiple.

Date	Target	Acquiror	Enterprise Value	EV/Sales	EV/EBITDA	Type
May 2001	Copps	Roundy’s	-	-	6.5x	Strategic
Apr 2001	Dick’s Supermarket	Piggly Wiggly Midwest	-	-	6.0x	Strategic

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	HTSI FO	JPMorgan	2013	-	-	6.1x	-	-	Open
	-	Fairness Opinion	SWY FO	Goldman Sachs	2014	-	-	4.6x	-	-	Open