Subscribe in NewsGator Online   Subscribe in Bloglines

What If?

May 1, 2007 12:00 PM

The deals assume 70 percent debt, 30 percent equity and a 25 percent buyout premium. ($ in millions, except per share data)

CHART HEADLINE
Company Price (4/04/07) Buyout Price 25% Premium Proposed Trailing EV/EBITDA 5-Year IRR
Best Buy $47.89 $27,683 11.1 23.3%
Circuit City 18.21 3,216 10.2 33.5
RadioShack 26.9 4,669 12.4 15.4
Bed Bath & Beyond 40.85 14,269 13.6 18.5
Rent-A-Center 27.72 3,693 10.4 27.7
Tuesday Morning 14.84 729 9.7 17.9
Williams-Sonoma 36.23 4,953 10.9 19.1
Home Depot 38.11 107,239 9.2 14.6
Lowe's 31.37 64,438 10.1 15.7
Office Depot 35.01 12,781 11.9 25.0
OfficeMax 52.92 5,090 11.6 24.5
Staples 26.07 22,974 12.7 24.7
PetSmart 33.13 5,903 12.1 21.6
Source: Company reports; FactSet Research Systems Inc.; Bear, Stearns & Co. Inc. estimates



Most Recent Story

Traffic Court Blog


Resources

Blogs

Here's where we will have a new, frequent conversation with our readers–alerting you to the interesting (and sometimes oddball) things we see every day as we scan the horizon of the retail real estate business

Blog Home

SADI Awards 2008

Architecture Review 2007

SADI Awards: Receive national acclaim for your retail store, shopping center or retail design with the 19th Annual Superior Achievement in Design & Imaging (SADI) Awards competition, presented by Retail Traffic magazine. One SADI will be awarded in each of 13 categories. The deadline to submit your entries is Friday, May 30, 2008.
View the full listing

Browse Back Issues