12 Month Historic Financials
Revenue: $31.5M
EBITDA: $2.3M
5 year AAGR: 30.8%
Company Overview
Other
Growth Potential: very high
Operational Efficiency: good
Transition Challenges: above average
Balance Sheet Strength: average
Industry Expertise: very high
Bid History
Bid#
Bidder Description
Offer Price and Terms
Total EV*
NPV**
1.
U.S. Private Equity Group
$8.0M cash
stock purchase
$8.0M
$8.0M
2.
$2B Asian Private Co.
$10.0M cash
asset purchase
$10.0M
$10.0M
3.
U.S. Private Equity Group
$7M cash
$2M – 3 year earn-out
stock purchase
$9.0M
$8.6M
4.
$200M U.S. Private Co.
$6M cash
$4M – 3 year note
asset purchase
$10.0M
$9.0M
5.
Private Iraqi Co.
$5M cash
$7M – 3 year earn-out
stock purchase
$12.0M
$10.6M
Accepted Offer:
6.
U.S. Private Company
$13. 6M cash
stock purchase
$13.6M
$13.6M
* Enterprise Value ** Net Present Value