Investor and Analyst Day Presentation
Synergistic Tuck-In Acquisitions Also Create an Opportunity for Cott
Multiple Arbitrage
($ in millions)
Illustrative value creation of tuck-in acquisitions
Tuck-In Assumptions
Multiple Arbitrage
Tuck-In Acquisitions Over 3 yrs. $180*
Example Trading Multiple
11.0x
Synergized Purchase Multiple
5.0x
Adj. EBITDA acquired
$36.0
Multiple Arbitrage
6.0x
Synergized purchase multiple
5.0x
Acquired EBITDA
$36
Example Trading Multiple
11.0x
Value Creation
$216
Shares Outstanding
140m
Per Share Value Creation
$1.50
Note: The above chart represents an illustrative example and is not intended to represent management guidance or estimates.
*Illustrative example assumes an average of $60 million of tuck-ins per year, however, actual timing and value of the tuck-in acquisitions could vary each year based on the
acquisitions available and timing of closing of each transaction.
37
37View entire presentation