JPMorgan
- WACC
- 7.25% – 8.25%
- Terminal method
- Perpetuity growth
- Terminal assumption
- 2.0% – 3.0%
- Forecast basis
- Management Forecasts (Case F)
- Forecast period
- fiscal years 2025 through 2029
Back
Fairness Opinion Detail
NAPA FOOpen source
The Duckhorn Portfolio, Inc. to Butterfly Equity
Deal Information
Target
The Duckhorn Portfolio, Inc.
Acquiror
Butterfly Equity
Sector
Beverages
Target Type
Public
Acquiror Type
Financial
Advisors
JPMorgan
Transaction Metrics
Enterprise Value
$1.9B
EV / LTM Sales
EV / LTM EBITDA
EV / Fwd EBITDA
10.7x
Advisor Transaction Comparables
Comparable transactions cited by the advisor, excluding the subject transaction.
No precedent transactions are exposed for this fairness opinion yet.
DCF Assumptions
Discount rate and terminal value assumptions the advisor selected for its discounted cash flow analysis.
Open