Deal Detail

Tempur-Pedic International Inc. to TA Associates Inc.

EV / LTM EBITDA

6.8x

EV / LTM Sales

Enterprise Value

$390M

Primary Source

Perella Weinberg

Comparable Transactions

Home & Office Furnishings transactions announced in the five years to October 2002. 3 with a disclosed multiple.

Date	Target	Acquiror	Enterprise Value	EV/Sales	EV/EBITDA	Type
Jun 2000	Crescent Sleep Products Company	Sleepmaster L.L.C.	$127M	-	13.6x	Financial
Jul 1998	Simmons Company	Fenway Partners, Inc.	$496M	-	8.2x	Financial
Dec 1997	Sealy	Bain Capital, LLC	$805M	-	7.8x	Financial
	Mean			-	9.9x
	Median			-	8.2x

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	ZZ FO	Perella Weinberg	2013	$390M	-	6.8x	-	Resolved deal. Cited in the Sealy/Tempur-Pedic fairness opinion, Perella Weinberg table. Tempur-Pedic is the eventual 2012 ACQUIROR of Sealy in this same fairness opinion, ten years later.	Open
	-	fairness opinion	ZZ FO	Citi	2013	-	-	5.6x	-	Resolved deal. Cited in the Sealy/Tempur-Pedic fairness opinion, Citigroup table.	Open