Back

Fairness Opinion Detail

Panera Bread Company to JAB Holdings Company

Restaurants/Apr 2017/Morgan Stanley

Deal Information

Target
Panera Bread Company
Acquiror
JAB Holdings Company
Sector
Restaurants
Target Type
Public
Acquiror Type
Strategic
Advisors
Morgan Stanley

Transaction Metrics

Enterprise Value
EV / LTM Sales
EV / LTM EBITDA
17.8x
EV / Fwd EBITDA

Advisor Transaction Comparables

Comparable transactions cited by the advisor, excluding the subject transaction.

Advisor: Morgan Stanley

AV/LTM EBITDA selected range: 14.5x - 18.5x

15 comps
-Peet's Coffee & TeaJAB--22.3x-
-Popeyes Louisiana KitchenRestaurant Brands International--20.5x-
-Krispy Kreme DoughnutsJAB--18.3x-
-TeavanaStarbucks--17.4x-
-Yard HouseDarden Restaurants--15.0x-
-Tim HortonsBurger King Worldwide--14.8x-
-Caribou CoffeeJAB--11.3x-
-Einstein Noah Restaurant GroupJAB--10.1x-
-Red LobsterGolden Gate Capital--9.2x-
-BenihanaAngelo, Gordon & Co.--9.1x-
-Del Taco RestaurantsLevy Acquisition Corp.--8.7x-
-P.F. Chang's China BistroCenterbridge Partners--8.3x-
-CEC EntertainmentApollo Group Management--7.8x-
-Frisch's RestaurantsNRD Capital--6.8x-
-O'Charley'sFidelity National Financial--6.5x-
Mean-12.4x-
Median-10.1x-