Valuation for M&A: Building Value in Private Companies, Second Edition

012314567869 

012314567869 

  !"#$%&%'('#$

)3*+ , -./ .0 1 1 0 2 +425)/0642-

789:;?@-8:AB,:C/

0123456789   30745404567844  57 31753 1!"#!$1 1!%&43  575'81350 %12481(8752 5#851'3 4241#!8145484538'!14 84'58853(14'14 33'!#8415#!'#75#!27181#12356! 4#1456!#56!141874&5!)#2824'5884 #851 *14 +1(87 ,*-.58 88012345678#8!&5871858748724514&458824'5511(87  574!1487145/85187416723'81(8722412458240#123(8187 01234567804#084!"#!

11&11245!24! , 3!4,*+5 *60+7!()4,*+5-7-0+-!14187& 8&&&#12345678#1'1888187  574(1424'55171 481874'5512248'8!17 53 1!"#! 154 848!$1 1!%*3!4  5*7+0- !()4  5 *7+0-+!1415878829::&&&&53#1':61:24'551 ;5'581(;5 5583:25#5'41(4483975872 574871478754

8((1485242456875 11!873'1424885114&4485&587 42#88187##4#314#1'281(87#1881(875 112#51 71#18&587241(51&7422412458%5874872 574148714 7 5 (14311(241 C H 4M 4M 4C MP MH MS >P >C >V C4 CM CC CH CX VV HH Z

01

23456457

89    ! #$%&' )')*!& 89  , -.& 012-.& 345!&6 018&49 *: ; 2* /( /+ / // 77 7 7( 7H 7/ 7/  " G H "7 "( "H "H "/ >G >(

01234235

677

89     !"! #$ !"% &'() !"* ++() !"" ,'+'-+. &/0' !"1 0'2'&/0' !"3 4'50' !"6 (++78$$99# !11 &: !1; 8 !13 7?/+7!13 89  @A B/.':/ !;* 8:B/.':/& !;" (.B/.':/,+ !;3 +++/ !CD 89  @@ 0).EF/G'+ '(/? !C* 0/'>?#0.' !C" G'&$+70.' !C3 ( 0 !3! 0)0++7F' !3* 89  @H . !36 4) :0)  !6D &+  !6! F..  -)558 !6! 'I'4) 0.' !6% ?+J/ ((./ !6C (2(+/'I'4)  !6C 89  @K 'I/ ./.&++ '# !66 $7&++'# %DD

0111

./0123456

./012345A

./012345H

./012345N

23456457

899    

  899   !8" $ % &$

' () + ) &, ',  7   8' , 9   8, $  9 ; ?   # # # ## #> #J * * * *# *> --: > ># >* >>

01234235

67

89 9  

9   9 9  !"#$%&'( ) 9 99 9  9* +,- ) +. /0..) 1* +,- ) +.)29

  304 11)9 9* +,- ) +.  9 59 6 97 5.

890   -  148.59

9: ; <94 9 ;  9 - ) +.9,)

9

9  9= >24-)801

9 ? 09 ).    9 @)  0+/  -9)  

- ) +. =:= 2A 0

9  =:9 9 9 =BB !"#$%&'C )+6))D =B= - )  60+- 9 )

9 =B= 44  9 = -+- 9 )

9 =E !"#$%&FG ) )9A 

9

9- 0 =9 *  )095.

89

9 ==: @ 9

60) ==B H9)295 9

9 == -. I89 )09

9 === H)7  == 5. 

91 - 9+9J ))&!$"!*!"#!#$*"&"%/ " !)"!$&%"&!!#*%"&',!)&%%/ "!! $1"&'?5"$#!"#)!"+#"*!#!")/ &")#*%!!#")!!" *&)*!#&$$##" #"+1!#.&'0"!)!"")#"+!#!""!"+/ &")5$* #"5%")#"#(@7%%"!! ") ' MXHHICDB@A@FBMD>B:@A@W@A@D;QCD;ACBKF:MA@:;=>@AFP;ACVM==;V B:@FB;UYW@A@;WD@>OKQCD;ACBKF:MA@:;=>@AFRZ[3!\)]^ ["+3/0".!(*_""#'$+ &Z`6ab^4c2''! ""$$ (*_""dFe?dfB:@O@FBQ@MF,=0./0102/,-?016-=61…=0H02.0:6./07,A8,.63-BC/3?0.1./617,A80BIJK("L*N p'&ql(n!q$l#K(m&r(&i(%†)‡!$%& q!(&mˆ m(%l($nto! "( (&(!!(q(&(j (&(ˆm&q$l*‡  (%"&t%%'nt!(#K(m&rn' $%&q%(  ( ! 'ˆ"!(tt&&q$&$l*G3> 1/38A:./0E3=02,1.,-:./0LAFEL=IMGA?BLNAIEAGO'( ")$P"$%"+Q./R2% !")$8$:4$"%$#"888 2$28)#"%$S%2%$4$" $:4 !".TL=IMGDLANIUA@IEAHDE=>FGHEB=IFD@?DAD=B=VCIDADLA HFWAEDVAFDW?MIA=JX?WAFGHELOYJF=DKL=>EL=IMGHDNA?GZIEDAGOEL=IMG DLHE@?DANA?JJABDAGNUX?WAFGHEL[ELH\L]F?FBH?MMAWA@?\AO'( ")$+Q./ ^"8%)*)$2%4 !"_4$22"` !2)S%4$$$8" !"_! 2)$"ab+.-8$2%$.cL?DHEFADB?ELd=> D=HFWAEDAGB?CHD?MKL=>HEHDB=VCIDAGK?FGL=>V?FUUA?@EEL=IMGNAGHEe B@ADAMUJ=@AB?EDAGO'( ")$-./G=AEDLHEGHEB=IFDHF\C@=BAEE@AdABD DLAC=DAFDH?M?GZIEDVAFDED=DLA@ADI@F?FGDLA@?DA=J@ADI@FJ=@DLA@HEf G@HWA@E?FGW?MIAG@HWA@EDL?DL?WANAAFB=FEHGA@AGO'( ")$P g./^"a+b8h24"ab+.-8!8!%4! 2)!$ !"_aib.584$8$:!%8"%$ 2%)%)a+b.i8!$*4$8$:!%2j%$ !".cL?DEL=IMGNADLAVHFHVIVW?MIAB=FEHGA@AGNUN=DLDLANIUA@ ?FGDLAEAMMA@D=ED?@DDLAFA\=DH?DH=FEOVIBL?N=WAaklmnVHMMH=FEL=IMG DLHENIUA@NA>HMMHF\D=C?UD=?BoIH@AX?WAFGHELOTL=IMGDLHEGABHEH=FNA HFdIAFBAGNUB=VCADHD=@E?ME=NHGGHF\D=?BoIH@AX?WAFGHELOYJDLANIUA@ IMDHV?DAMUC?UEalpmqVHMMH=FD=?BoIH@AX?WAFGHELKHEDLANIUA@NADDA@=JJO O'( ")$+#5#b./ !"_2""48a558j% 4a+b8.G=DLAEA?JJABDHDEW?MIAO'( ")$+;+i./r%2 28) !"_%$$sRt^8%)$4$8 i+P#"84P.TL=IMGDLAEANAB=FEHGA@AGK?FGL=>Ou=DLA vwYxVIMDHCMAE\AFA@?DAAoIHDUW?MIAO'( ")$++./1"$)%24 $%$$24$-;6)$8%8!$8$:!%.TL=IMG DLHED@?FE?BDH=FNAB=FEHGA@AGHFGADA@VHFHF\W?MIAO'( ")$++./ THFBAX?WAFGHELHEF=D?CINMHBB=VC?FUKEL=IMGDLA@ANA?GHEB=IFD J=@M?Bf=JV?@fAD?NHMHDUOTHFBAX?WAFGHELL?EVHF=@HDU=>FA@EKHE?B=FD@=M C@AVHIV=@GHEB=IFDJ=@M?Bf=JB=FD@=MFAAGAGO'( ")$+i./ X?F?NIUA@AVCM=UED@?DA\HAED=@AGIBA@HEfHF?F?BoIHEHDH=FO'( ")$5+-./B?FNIUA@EV=EDAJJABDHWAMUAW?MI?DAEUFA@\HAEO'( ")$b/. X?FEAMMA@EAVCM=U?ED@?DA\UD=NIHMGW?MIAOX?FDLAUAJJABDHWAMUCM?FHF ?GW?FBAJ=@?E?MAO'( ")$;5./

012341235673789  7732 2923



!"#$%%$&'&'&$('&"$(")( !*''&'$+,$&$!&#-"$.#-&")&//&$ ))('&+0"'%$!/('.'&"&"/''&&$'&'1 *&'1&"$1!&$&"&!&#+2$&$1&-&"')&/$' %'#&"!$)%$'#''$$1%/'!!$%$&'$."&$!3 %'!$$&4'&+0"!"%&&$!$)4%'"$.&$/'$%&'( #'%'#&!$)%"$.&$!&-)-)(# ')(!*''&'$+

0123456

89  9 9 693 0 

 !"#$%&&'()*++&'#% +,-#.&/#'0,!)&#+*'1-#.&/+"#++"&$& !'!&2+$"#-&#!3 *)&0#'4&#'*'1$56 4&)$#'0$&..&)$ $+)&!17 '*8&"($+)#+&1*&$#99&!+-#.&+#!"*&-&#:* %&'&;+9)2 )!"#$& )$#.&0&!*$*'$5/,)#+&9)&+)'>/#'0,-#.&/+#!!)#+&.4!2 +&-#.&#'0)&+)' '*'-&$+&'+5@&+&#!"9+"&$&&+)*!$*$#.$+#.(#4$&#$)&0#'0 )&2)+&0*'!))&!+.49)''2 %.*!&'+*+*&$5A$#)&$.+>+"&*)+)&&!'*! 2&)9)#'!&#'0#'4)&$.+*'1-#.&!)&#+*')0&$+)!+*'*$ 'B'('> #'0*'-&$+)$$&.0&-&)&-&'B'(+"#++"&4#)&*$*'9)&05

39C D0 90 

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`+$!8-"#!"( ! -(&*',$'+*!> a'$'5#!"($(++$$5("+'%,!$"$ *!8-"!$$$> ?5!+9!$(*#&'5bcc,(*+!$,*+!""'+!'!!"&$$+'%,")-& !('*$5'*1!+!"*,'*8,(*,'$$'5+'%,!$! !)*+"& $'")9!!#*!8'5dbe'5,(*+!$,*+3!$!""'+!) '1\)!$$$ !)3'*48+!,!"9%!8!fge'5#!"( $+'%,!$3*  *!8-"!$$$> ?5&'(*-($$$8*!$$(51+ ,*'1$'+*!',*!8'*8'')] 3""#!"(2>>95&'(8*!,*'1$-&')&'(**.(*)*!'5*(*69 &'(*+'%,!&,'$$$$$!8-"#!"(!)&'(*#$% %($-%!] $(*))55*"&>['*+'%,!$!8*!,*'1$\+$$'5*+'$ '5+!,!"9'3*h$#$%  -($$$$,*$ #!"('5 +'%,!&h$!+,!)5((**(*$>8*'$!+,!)*(*$ !*98*'3*h$#$% 3""-> ['*\!%,"9+'$)*a+*'$'5>?$#!"( ')!&!$'8 ')' 33! ,',",( ' +'%,!&$'%&!*$!8'9'*,*'1$ *#$)9'*3!#*$!8-"!$$$!*3'*>#!"('5a+*'$'5

0123456789 6 5 0123 7 4 0

5617 7



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

?@A

."' +#$# %("+#$# )(/&$)%2" #( %(!#'$"+#$# -8/+(&%1&$#+#  ))# "#+&(#-7 +#1%( !#"#$)%6 $#1#!/#'###,#BCDE.F#!/#'# ##1,#1#)# 1$5 BCDE.G7F-E'"#$)% /2$ #%#''#+#&%1"##(+#&(#%/# #0 ##/%"&2#9#/0 !H+#$)%#($(/#$#(#"#$#2%-."##( " +# )+#$)%"(&'( "#)# /&# """#$)%!# ##'#&&2!')%$# '&&#,)# # ,#&&#+#$# #3(#$# '2!)&)& #,)# (#-."$( 12""$#$#&&#'##"I21"# #"I2 "#)&+## "#/(#-E$)(#J K#E$#'#.,# 7JE###,)# #1#'$#, 7JK ""!#*#)# $5 L#JM)&#,)# (# L#JE##+#$# 2!)& K#M";&2E+##M)&

01

234564789 53 76 

34783777 747 4  7

!"#$%&'()$"*#$#+%&,$&&,,#&""-"&"%&$&$#. /#"$!&"+,*&$#%/,&" )"#&/$"#*###$01$$#,##"$ $'#%$%&%&'$'&$%&"2#$&3#"4/ $'#2"#2 +#2$&"+#5$ %&,$&,*+#&4$#&4$'#%/,&" 6"##+'&*#2##"/#$07$$'# %&,$&,*+#6$##$"0 8$#$'&$",*+"9$'#:,&"&$"!)#&#"9$'##$"$+#2$ &"+#5$ %&,$&,*+#0;'"#%#& 2#%&#$'##5$ "&2. "#2#"#-$4/$'#&*&&2$4+#2$%&,$&&"+&,,,&$##4+#2$ %&"/,*##$""#5$0?>@A?>BC=>D?AD>?EAFDGCHCIAJA@K?>CG?JL @A?MC?HC>NIEDOHJJIJNHJPQHOG>E?>HCIAJDG?DAM>MM=AGOPR>C=>J>CEHM= SAT?>CG?JCAP>RCHJP>UGICVEHDICHO?HC=>?C=HJWGMC>UGICVEHDICHOX?> IMHP>CHIO>PPIMEGMMIAJA@EHOEGOHCIAJA@J>CEHM=SATIJY=HDC>?Z0

 [37

;'#$'+%$%&/#$%4*&#/#&#/#"$&"+%&%&$"4\]7!&$# 4#$"!/$2#"+#$+2#%&##*# "*#$/#"$%&#&+44##"$ #*#430^,#"*#$/#"$%'%#/$%"+#$'#33#'+ $'&$$'#"*#$/#"$64$##$")2#&%'#*#+0;'?>UGI?>P&$#4 #$"&3")"&&%$4%&,$&!&#5#+&$#4#$"!& +%"$&$#!&"+#+$5&"$4 $'#3#'+$'&$4$##$") 2#&%'#*#+0_"+&/#"$&"*#$/#"$$'# $&$#$'&$"*#$)&%%#,$ '9'#3""*#$/#"$"4$'# '&*#&",,$"$ $#&"&'9'# #$"0;'##4#!$'#'9'#$'#,#%#*#+3"&""*#$/#"$!$'#'9'# $'#&$#4#$"/$2#"$'&$"*#$/#"$0`&$'#/&$%&!'9'#&$#4 #$"%&#9#&$#+%"$"94&"$%,&$#+4$##$"!)'%'#+%# $'#*&#0;'$'#9#&$#$'#3!$'#9#&$#$'#+%"$&$#&"+$'# )#$'#*&#0"*##!)#3)+%& &)#+%"$&$# &"+&'9'#*&#0 8$#$'#+$"%$"2#$)##" %/,&" 6?>UGI?>P&$#4#$"! )'%'#(#%$$#&$*##*#43!&"+ %/,&" 6HECGHO&$#4 #$"!)'%'#(#%$$'$%&,#4/&"%#&"+#+$%/,$#$'# %/,&" 6HECGHO\]70a&%$&#$"/& 2#&2*#2#) )'&$ '+2##&""92&#+" "*#$/#"$630;'##5#+&$# 4#$"$'#2#"%'/&3 /$&%'#*#$%#&$#*&#01#%&# %/,&"##/, 2$'+#2$%&,$&&"+#5$ %&,$&b&"+' 2+ %'&,#4##+$%3%"*#$2#+#2$b$'#%$4#&%'4$'##%&,$& %#/$2#%/,$#+0c/#%/,&"#%&"$&3#"/#)#.%$ +#2$2#%&#$'# '&*#9#&$#%&$#&/##&2##$"$'&$#"&2# %#+$$#"+/#/"#0;'##&$*#&/"$4+#2$&"+#5$ *& 2 %/,&" &"+2 "+$ &"+&44#%$$'#%/,&" 6%$4%&,. $&0;'#5&$ 4/&"&9#/#"$!#*#4%/,#$$"!&"+$'#%/,#$$*# 4&%$&&44#%$$'#3#'+$'&$&%/,&" )&%'#*#&4#%&$#+ #*#"#!"%/#!&"+%&'()!&"+&4$'##4&%$&&44#%$$%$

0123456789 6 5 0123 7 4 0

5617 7



 !"#$%&'()#*+#,"#!*#(,#-%,#./& 0()#*+#,"#!*#(12 3340&&"!#(!$ -/5676879,##%,%*%+#$%&'(!(:!;#?@AB>?C !#!#/!%+!#H#(+#!!#"##"#!(:\!%,#./#& !;-#$%&9+#!#(#%"/#(//!#!#/!%()#]##,+# %*-#"/#(#!%*((#()++##]#((!#!#(#%%*+#$= %&'(#!%*!%%*-#1($#$#(#,*,)4"/#BUX?a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