Deal Detail

Sealy to Bain Capital, LLC

EV / LTM EBITDA

7.8x

EV / LTM Sales

Enterprise Value

$805M

Primary Source

Perella Weinberg

All Observations

Source-specific multiples and notes for this transaction.

Primary?	Source Type	Fairness Opinion / Source	Advisor	Source Year	Enterprise Value	EV/Sales	EV/EBITDA	EV/Fwd EBITDA	Note	Citation
Primary	fairness opinion	ZZ FO	Perella Weinberg	2013	$805M	-	7.8x	-	A PRIOR Sealy buyout, distinct from the 2012 Tempur-Pedic acquisition. Cited within the Sealy/Tempur-Pedic fairness opinion itself, Perella Weinberg table.	Open
-	fairness opinion	ZZ FO	Citi	2013	-	-	7.6x	-	A PRIOR Sealy buyout, distinct from the 2012 Tempur-Pedic acquisition. Cited within the Sealy/Tempur-Pedic fairness opinion itself, Citigroup table — close agreement with Perella Weinberg (7.6x vs 7.8x).	Open