Comparable Companies_Template

Investment BankingValuation, Leveraged Buyouts, and Mergers & AcquisitionsComparable Companies Analysis - Template

JOSHUA ROSENBAUM JOSHUA PEARL

($ in millions)

List of Comparable CompaniesCompany TargetCo Ticker TTT Business Description [to come] Equity Value Enterprise Value LTM Sales -

Company A

[to come]

Company B

[to come]

Company C

[to come]

Company D

[to come]

Company E

[to come]

Company F

[to come]

Company G

[to come]

Company H

[to come]

Company I

[to come]

Company J

[to come]

Company K

[to come]

Company L

[to come]

Company M

[to come]

Company N

[to come]

Company O

[to come]

ValueCo CorporationBenchmarking Analysis Financial Statistics and Ratios, Page 1($ in millions, except per share data)

Market Valuation Equity Value Enterprise Value -

LTM Financial Statistics Gross Profit Net Income -

Company TargetCo Tier I: Large-Cap Company A Company B Company C Company D Company E Mean Median Tier II: Mid-Cap Company F Company G Company H Company I Company J Mean Median Tier III: Small-Cap Company K Company L Company M Company N Company O Mean Median Overall Mean Median High Low

Ticker TTT

EBITDA -

LTM Profitability Margins Gross Net Profit EBITDA EBIT Income (%) (%) (%) (%) NA NA NA NA

Sales Hist. Est. 1-year 1-year 0% 0%

Growth Rates EBITDA Hist. Est. Hist. 1-year 1-year 1-year 0% 0% 0%

EPS Est. 1-year 0%

Est. LT 0%

AAA BBB CCC DDD EEE

NA NA NA NA NA NA NA

0% 0% 0% 0% 0% 0% 0%

FFF GGG HHH III JJJ

0% 0% 0% 0% 0% 0% 0%

K-LLL MMM NNN OOO

0% 0% 0% 0% 0% 0% 0%

NA NA 0% 0%

0% 0% ### 0% ### 0%

0% 0% 0% 0%

Source: Company filings, Bloomberg, Consensus Estimates Note: Last twelve months data based on September 30, 2008. Estimated annual financial data based on a calendar year.

ValueCo CorporationBenchmarking Analysis Financial Statistics and Ratios, Page 2($ in millions, except per share data)

General Predicted Beta 1.00 ROIC (%) 0%

Return on Investment ROE (%) 0% ROA (%) 0% Implied Div. Yield (%) NA

Company TargetCo Tier I: Large-Cap Company A Company B Company C Company D Company E Mean Median Tier II: Mid-Cap Company F Company G Company H Company I Company J Mean Median Tier III: Small-Cap Company K Company L Company M Company N Company O Mean Median Overall Mean Median High Low

Ticker TTT

FYE Dec-31

LTM Leverage Ratios Debt / Debt / Net Debt / Tot. Cap. EBITDA EBITDA (%) (x) (x) 0% 0.0x 0.0x

LTM Coverage Ratios EBITDA / EBITDA EBIT / Int. Exp. - Cpx/ Int. Int. Exp. (x) (x) (x) 0.0x 0.0x 0.0x

Credit Ratings

Moody's NA

S&P NA

AAA BBB CCC DDD EEE

Dec-31 Dec-31 Dec-31 Dec-31 Dec-31

1.00 1.00 1.00 1.00 1.00 1.00 1.00

0% 0% 0% 0% 0% 0% 0%

0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x

NA NA NA NA NA

FFF GGG HHH III JJJ

1.00 1.00 1.00 1.00 1.00 1.00 1.00

0% 0% 0% 0% 0% 0% 0%

0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x

NA NA NA NA NA

K-LLL MMM NNN OOO

1.00 1.00 1.00 1.00 1.00 1.00 1.00

0% 0% 0% 0% 0% 0% 0%

0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x

NA NA NA NA NA

1.00 1.00 1.00 1.00

0% 0% 0% 0%

NA NA 0% 0%

0% 0% 0% 0%

0.0x 0.0x 0.0x 0.0x

Source: Company filings, Bloomberg, Consensus Estimates

ValueCo CorporationComparable Companies Analysis($ in millions, except per share data)

Current Share Company TargetCo Tier I: Large-Cap Company A Company B Company C Company D Company E Mean Median Tier II: Mid-Cap Company F Company G Company H Company I Company J Mean Median Tier III: Small-Cap Company K Company L Company M Company N Company O Mean Median Overall Mean Median High Low Ticker TTT Price -

% of 52-wk. High NA

Equity Value -

Enterprise Value -

LTM Sales NA

2008E Sales NA

2009E Sales NA

Enterprise Value / LTM 2008E 2009E EBITDA EBITDA EBITDA NA NA NA

LTM EBIT NA

2008E EBIT NA

2009E EBIT NA

LTM EBITDA NA

Total Debt / 0.0.x

LTM EPS NA

Price / 2008E EPS NA

2009E EPS NA

LT EPS Growth 0%

Margin EBITDA

AAA BBB CCC DDD EEE

NA NA NA NA NA

0.0.x 0.0.x 0.0.x 0.0.x 0.0.x 0.0x 0.0x

0% 0% 0% 0% 0% 0% 0%

FFF GGG HHH III JJJ

NA NA NA NA NA

0.0.x 0.0.x 0.0.x 0.0.x 0.0.x 0.0x 0.0x

0% 0% 0% 0% 0% 0% 0%

K-LLL MMM NNN OOO

NA NA NA NA NA

0.0.x 0.0.x 0.0.x 0.0.x 0.0.x 0.0x 0.0x

0% 0% 0% 0% 0% 0% 0%

NA NA 0.0x 0.0x

NA NA 0% 0%

0.0x 0.0x 0.0x 0.0x

NA NA 0.0x 0.0x

0% 0% 0% 0%

Source: Company filings, Bloomberg, Consensus Estimates Note: Last twelve months data based on September 30, 2008. Estimated annual financial data based on a calendar year.

TargetCo (NYSE:TTT)Input Page($ in millions, except per share data)

Business Description [to come]

General Information Company Name Ticker Stock Exchange Fiscal Year Ending Moody's Corporate Rating S&am

Comparable Companies_Template

Text of Comparable Companies_Template

T - Comparable Dan Comparator

Comparable Market Analysis

Importance of Comparable Data: An International ... Importance of Comparable Data: An International

El dipolo comparable

Comparable Grade List

Comparable Companies - files/Comparable Companies (NO · XLS file · Web viewNumber of Comparable

ANIMAL PRINT SHOES SPARKLE Comparable 1499 SANDALS & METALLIC SANDALS starting at $1499 Comparable values*

Comparable Analysis

Importance of reliable and comparable energy statistics ... Importance of reliable and comparable energy

Comparable dan

Philips Lighting reports improvement in comparable Lighting reports improvement in comparable sales ... Philips Lighting reports improvement in comparable sales growth, ... Lamps performance

Comparable Selection in a Declining Market - AI Home .Comparable Selection in a Declining Market