Please note that Macabacus no longer supports Internet Explorer versions 7 and 8.

Comparable Companies Analysis

Comparable companies analysis involves the comparison of operating metrics and valuation multiples for public companies in a peer group (the comparable "universe") to those of a target company. Peers may be grouped based on any number of criteria, such as industry focus, company size, or growth characteristics, for example.

dowloadDownload Comparable Companies Analysis Template

Comparable companies analysis has application in M&A advisory, fairness opinions, restructuring, IPOs and follow-on offerings, and share repurchases. Consider an IPO of a private company that does not have a public market valuation. To determine how public markets might value the company, an investment banker will establish the comparables universe, which may consist or one or more peer groups. He or she will use the operating metrics and valuation multiples of the public comparables to determine an appropriate valuation multiple for the private company.

Exhibit A – Practical Application

Suppose you are an investment banker positioning a technology-focused third-party logistics company (your client) for an IPO. The company has no direct comparables, but can be legitimately positioned as either a pure-play logistics firm or a business process outsourcing (BPO) company. You expect your client to trade on an EV/EBITDA multiple. Comparable pure-play logistics companies currently trade at 8.1x LTM EBITDA, on average. Comparable BPO firms currently trade at 9.6x, on average.

You would probably want to position your client as a BPO firm to take advantage of higher EBITDA multiples in that peer group and boost your client's valuation. 9.6x LTM EBITDA would therefore be your starting point is determining an appropriate multiple, and you might adjust the multiple upward if your client has better growth characteristics than comparable BPO firms, or downward if your client's business model is especially risky, for example.

The valuation determined through comparable companies analysis does not reflect:

  • The control premium a buyer typically pays in an M&A transaction, or
  • The discount the public markets may apply to newly issued shares from an IPO.

Selecting the Peer Group

To select the comparables universe, you must understand the target company's business. Comparable companies will usually share the similar industry, business, and financial characteristics with the target. The following sources can be used to help identify suitable comparable companies:

  • The target's annual report, 10-K (especially the section on competition), prospectus, and web site
  • Proxy statements in which the target compares its stock price performance with a that of peers
  • Analyst research reports
  • S&P tearsheet, Value Line, and Moody's company reports
  • Bloomberg
  • Recent news
  • SIC code lookup

You will be able to make the most meaningful comparisons among valuation multiples of companies in the comparables universe when peers have similar prospects for growth and return on invested capital (ROIC).

Data Collection

Once you have identified the comparables universe, the next step is to collect the necessary information on each comparable company to perform the analysis. You will need the following information for each company, as a minimum:

  • The most recent 10-K, 10-Q, and/or 8-K earnings release (or Form 6-F and/or 20-F, in the case of some foreign companies)
  • Consensus financial projections or a recent analyst research report with financial projections when consensus figures are unavailable
  • News of any material events since the last reporting period for which you must make pro forma adjustments

Next, plug the information you have collected into your comparable companies analysis spreadsheet.

Pro Forma Adjustments

Making pro forma adjustments to comparable companies' balance sheet items is often the trickiest part of comparable companies analysis. For example, if one of the companies you are analyzing announced a acquisition since its last earnings release, and the company intends to pay for the acquisition with cash, stock, and the assumption of debt, you must adjust the numbers in your spreadsheet accordingly. Specifically, you would increase the debt balance and basic shares outstanding, and lower the cash balance. Material events for which you should make pro forma adjustments include, but are not limited to:

  • Acquisitions and divestitures/disposals
  • Stock repurchases
  • Debt financings
  • Legal settlements

Projected income statement items such as revenue, EBITDA, and net income usually exclude non-recurring items and are pro forma for corporate events like planned divestitures, so you won't likely have to adjust these figures.

Analyzing the Results

To compare comparable companies effectively, you must understand why their multiples are different. Reasons why one company's projected EV/EBITDA multiple might be lower than that of a peer could include slower projected growth, declining margins, or higher risk, for example. Although metrics such as growth, margins, and risk are not explicit inputs to the EV/EBITDA calculation, they are implicit in equity value, which is a determinant of EV.

It is often useful to compare one company's multiples to those of the peer group, collectively. To do so, calculate the high, low, mean, and median summary statistics for the group as shown in Example 5.4. The median is generally the most meaningful metric, because it naturally screens outliers.

Example 5.4 – Comparable Company Analysis

Based on the following comparable company analysis, why might company Charlie trade at a premium to its peers?

    Operating Metrics   Valuation Metrics
Company   '14E EBITDA Margin   '15E EBITDA Margin   '14E / '15E
Rev. Growth
  '14E EV /
EBITDA
  '15E EV /
EBITDA
 
Alpha   22.3%   22.6%   9.6%   8.8x   8.4x
Bravo   18.4%   18.4%   8.7%   7.8x   7.5x
Charlie   25.2%   25.5%   12.7%   9.5x   9.0x
Delta   14.0%   13.7%   5.1%   7.1x   7.3x
 
High   25.2%   25.5%   12.7%   9.5x   9.0x
Mean   20.0%   20.1%   9.0%   8.3x   8.1x
Median   20.4%   20.5%   9.2%   8.3x   8.0x
Low   14.0%   13.7%   5.1%   7.1x   7.3x

Charlie likely trades at a premium (9.5x 2014 EBITDA vs. peer group median of 8.3x) because it has higher projected growth and margin improvement.

Checking Your Work

Here are some things to watch out for when conducting your analysis:

  • Multiple trends – Multiples will generally go down over time since the denominator usually increases from one year to the next, unless business is declining. Note that in Example 5.4, Delta's EV/EBITDA multiple increases from 2014 to 2015. This indicates that Delta's EBITDA is expected to decline from 2014 to 2015, which could explain why Delta trades at a discount to its peers.
  • Revenue growth – Revenues of healthy companies generally grow over time. When you see negative revenue growth, you should investigate the reason.
  • Revenue growth vs. margins – Healthy companies usually improve their margins over time. When you observe strong year-over-year revenue growth concurrent with margins that decline from one year to the next, you should check that your margins are calculated properly and that their computational inputs are correct. Of course, if the company is not doing well, your calculations may very well be correct. In Example 5.4, Delta's margins are expected to decline from 2014 to 2015, although the company is showing weak, but positive, revenue growth. You might want to investigate why this is so.
  • Outliers – When the denominator is very small relative to the numerator, extremely large multiples can result. Such might be the case when calculating the P/E multiple of a nascent high-tech company with little earnings but high growth and lots of potential. When an output value is very large relative to the peer group, try to determine the reason, mark the multiple as "NM" (not material) in your spreadsheet, and exclude the outlier from the calculation of summary statistics.
  • Pro forma adjustments – Be sure that you have made any pro forma adjustments properly, and that you have included adjustments for all material events not captured in the most recent filing.
  • Convertible securities – Be sure to treat in-the-money convertible securities as equity, rather than debt.

Formatting the Output

Multiples with typically low values, such as EV/Sales and P/E/G are commonly expressed to two decimal places in the format 0.00x to provide greater resolution for comparison within a peer group. Other multiples may be expressed to one decimal place in the format 0.0x.

comments powered by Disqus