Valuation Analysis
Detailed breakdown of valuation methodologies and assumptions.
2011 EBITDA
$204.26
Million USD
Industry Multiple
6.13x
Avg (excl. outliers)
Implied Share Price
$28.78
130.0%Upside
Comparable Companies Analysis
EBITDA multiples of peer group companies
| Company | Share Price | Enterprise Value ($M) | EBITDA ($M) | EV/EBITDA |
|---|---|---|---|---|
| Blyth | $56.80 | 567.96 | 48.43 | 11.73x |
| Consolidated Graphics | $48.28 | 691.72 | 122.45 | 5.65x |
| CSS Industries | $19.92 | 193.82 | 29.77 | 6.51x |
| Deluxe | $22.76 | 1,900.88 | 359.21 | 5.29x |
| Lancaster Colony | $69.34 | 1,890.21 | 155.52 | 12.15x |
| Meredith | $32.65 | 1,712.39 | 239.96 | 7.14x |
| Scholastic | $29.97 | 1,145.07 | 189.30 | 6.05x |
| Industry Average (Adj.) | - | - | - | 6.13x |
| American Greetings | $12.51 | 714.02 | 204.26 | 3.50x |