What Is Basil & Co Worth? A Comparables Analysis
Finance
easy40 min0 submissionsGoldman Sachs
Scenario
Basil & Co (quick service restaurants, India) is preparing for a sale process. You have been asked to establish a valuation range using trading comparables.
The company. Revenue of ₹442 Cr, EBITDA margin of 28% (EBITDA of ₹124 Cr), revenue growth of 7%, and net debt of ₹155 Cr.
Trading comparables.
| Peer | EV/EBITDA | Revenue growth | EBITDA margin |
|---|---|---|---|
| Peer A — same sector, 3× larger | 10.9× | 5% | 21% |
| Peer B — adjacent sector, high growth | 11× | 34% | 11% |
| Peer C — same sector, declining | 7.2× | -5% | 15% |
The banker running the process has proposed simply averaging the three multiples.
Supporting data
target
- ebitda cr
- 124
- revenue cr
- 442
- net debt cr
- 155
- ebitda margin pct
- 28
- revenue growth pct
- 7
comparables
| peer | ev ebitda | growth pct | margin pct |
|---|---|---|---|
| A | 10.9 | 5 | 21 |
| B | 11 | 34 | 11 |
| C | 7.2 | -5 | 15 |
Your task
Produce a valuation range. Provide:
- Analysis — which comparables you would use and why, and the resulting enterprise and equity values.
- Risks — where this methodology could mislead.
- Recommendation — your valuation range and the number you would take to the seller.
Critique the banker's proposed approach.
Ready to move forward? Up next: Solstice Travel: Is This Target Growing, or Just Floating?Next question
How you'll be graded
100 points, 60% to pass.
- adjustments20
- peer selection25
- recommendation30
- multiple analysis25
Hint
Reveal suggested structure
- Screen the peers on growth, margin and risk — not sector label alone.
- Apply the defensible multiple range to EBITDA to get enterprise value.
- Bridge to equity value: EV − net debt.
- Adjust for size, growth differential and marketability.
- Cross-check with EV/Revenue.
- Present a range, and say where in it you would settle.