|
Quotes & Info
|
| FDRY > SEC Filings for FDRY > Form 8-K on 11-Dec-2008 | All Recent SEC Filings |
11-Dec-2008
Other Events
Company CY2009 Enterprise Value/EBITDA CY2009 Share Price/Cash EPS
Cisco Systems, Inc. 7.2x 12.0x
Juniper Networks, Inc. 6.3x 12.5x
F5 Networks, Inc. 6.5x 12.9x
Riverbed Technology, Inc. 5.8x 15.4x
Blue Coat Systems, Inc. 4.0x 7.3x
Aruba Networks, Inc. 4.3x 10.6x
Extreme Networks, Inc. 4.2x 11.0x
SonicWALL, Inc. 2.4x 13.9x
Max 7.2x 15.4x
|
Company CY2009 Enterprise Value/EBITDA CY2009 Share Price/Cash EPS
Mean 5.1 x 12.0 x
Median 5.0 x 12.3 x
Min 2.4 x 7.3 x
|
Comparable Transaction Analysis
The subsection entitled "Comparable Transaction Analysis" on page 39 of the
Revised Proxy Materials makes reference to ten precedent transactions in the
networking industry which Merrill Lynch deemed to be relevant to its analysis of
us. The subsection also makes reference to the full ranges of multiples from
which Merrill Lynch determined relevant ranges for such transactions. The
multiples for each transaction from which such relevant ranges were derived,
which are based on publicly available information and research analyst
estimates, are set forth in the table below:
Enterprise Value Enterprise Value/
Date Announced Acquirer Target (in millions) Form of Consideration NTM EBITDA
04/21/08 Blue Coat Systems, Inc. Packeteer, Inc. $ 192.6 Cash 19.5 x*
09/23/07 Arris Group, Inc. CCOR, Inc. 638.0 Cash/Stock 11.3 x
06/27/07 CommScope, Inc. Andrew Corporation 2,631.6 Cash/Stock 9.7 x
04/26/07 Mitel Networks Corp./
Francisco Partners Inter-Tel, Inc. 515.3 Cash 8.0 x
01/04/07 Cisco Systems, Inc. IronPort Systems, Inc. 830.0 Cash/Stock NA
12/19/06 LM Ericsson AB Redback Networks, Inc. 1,885.8 Cash 32.8 x*
11/14/06 Motorola, Inc. Netopia, Inc. 177.1 Cash 14.3 x
08/23/06 International Business
Machine Corp. Internet Security Systems, Inc. 1,067.8 Cash 14.2 x
11/14/05 Gores Group LLC &
Tennenbaum Capital
Partners LLC Enterasys Networks, Inc. 270.9 Cash 11.2 x
04/26/05 Juniper Networks, Inc. Peribit Networks, Inc. 337.0 Cash/Stock NA
Max 14.3 x
Mean 11.5 x
Median 11.3 x
Min 8.0 x
|
* Denotes multiple excluded from the max, mean, median and min statistic.
General
The last paragraph on page 41 of the Revised Proxy Materials makes reference to
terms of the engagement letter between Merrill Lynch and us. Under the terms of
the engagement letter between Merrill Lynch and us, Merrill Lynch agreed to
provide financial advisory services to us, including an opinion as to the
fairness from a financial point of view of the consideration to be received
pursuant to the merger by holders of shares of our common stock, and we agreed
to pay Merrill Lynch a customary fee, which is contingent upon completion of the
merger, of $15.8 million plus 0.60% of any dividend declared by us.
Opinion of Houlihan Lokey. The Company's disclosures contained in the Revised
Proxy Materials under the section entitled "Proposal No. 1 - The Merger -
Opinion of Houlihan Lokey" beginning on page 42 of the Revised Proxy Materials
are supplemented as follows:
Opinion of Houlihan Lokey
Selected Companies Analysis
The subsection entitled "Selected Companies Analysis" on pages 45-46 of the
Revised Proxy Materials makes reference to fifteen publicly traded companies
that Houlihan Lokey selected as part of its analysis. At the bottom of page 46,
the same subsection also makes reference to a range of selected multiples that
Houlihan Lokey derived from its selected companies analysis. Differences in such
multiples for a particular company relative to the multiples determined by
Merrill Lynch for the same company may arise from, among other things, the dates
of each of the Houlihan Lokey and Merrill Lynch analyses, and the methodologies
and sources of publicly available information used by each of them. These
multiples are set forth below:
CY2008 CY2009 CY2008 CY2009
Enterprise Enterprise Enterprise Enterprise Share Price/ Share Price/
Company Value/Revenue Value/Revenue Value/EBITDA Value/EBITDA 2008 EPS 2009 EPS
3Com Corporation 0.6x 0.5x 4.0x * 3.8x * 6.5x * 6.8x *
Adtran, Inc. 1.5x 1.5x 5.8x 5.9x 12.2x 11.9x
Alcatel-Lucent 0.4x * 0.4x * 5.2x 4.4x 24.8x 8.5x *
Aruba Networks, Inc. 0.6x 0.5x 9.6x 4.1x NM 11.3x
Blue Coat Systems, Inc. 1.2x 0.9x 6.7x 6.6x 13.3x 8.6x *
Brocade Communications Systems, Inc. 0.7x 0.6x 2.3x * 1.7x * 6.5x * 6.4x *
Cisco Systems, Inc. 2.2x 2.1x 6.7x 6.6x 11.0x 10.8x
Citrix Systems, Inc. 2.4x 2.2x 9.1x 8.2x 15.2x 13.8x
Extreme Networks, Inc. 0.5x * 0.5x * 17.2x 9.1x 21.6x 15.1x
F5 Networks, Inc. 2.6x 2.4x 9.2x 8.0x 21.2x 13.4x
Juniper Networks, Inc. 2.1x 1.9x 8.0x 6.0x 14.5x 13.0x
Nortel Networks Corporation 0.3x * 0.3x * 3.7x * 3.6x * NEG 17.9x
Riverbed Technology, Inc. 1.6x 1.4x 12.3x 9.0x 21.2x 16.8x
SonicWALL, Inc. 0.7x 0.7x 6.6x 5.8x 17.1x 14.4x
Telefonaktiebolaget LM Ericsson 0.8x 0.8x 6.3x 5.2x 12.8x 10.9x
Mean 1.4x 1.3x 8.5x 6.6x 16.8x 13.2x
Median 1.3x 1.2x 7.3x 6.3x 15.2x 13.5x
|
* Denotes multiple excluded from mean and median statistics
Selected Transactions Analysis
The subsection entitled "Selected Transactions Analysis" on page 47 of the
Revised Proxy
Materials makes reference to 15 precedent transactions, as to which Houlihan Lokey reviewed publicly available information and data as part of its analysis. At the bottom of page 47 of the Revised Proxy Materials, the same subsection also makes reference to a range of selected multiples that Houlihan Lokey derived from its selected transactions analysis. Differences in such multiples and transaction values for a particular transaction relative to the multiples and transaction values determined by Merrill Lynch for the same transaction may arise from, among other things, the methodologies and sources of publicly available information used by each of them. These multiples are set forth below:
Transaction Transaction Transaction Transaction
Transaction Value/ LTM Value/ NTM Value/ TM Value/ NTM
Acquiror Target Value Revenue Revenue EBITDA EBITDA
Blue Coat Systems, Inc. Packeteer, Inc. $ 190.2 1.3 x 1.1 x NM 14.2 x
Aastra Technologies Limited Telefonaktiebolaget LM
Ericsson's Enterprise
Communication Business $ 138.6 0.3 x NA 3.5 x NA
Arris Group, Inc. CCOR, Inc. $ 655.4 2.4 x 2.1 x 15.2 x* 10.8 x
CommScope, Inc. Andrew Corporation $ 2,838.9 1.3 x 1.2 x 12.9 x 10.8 x
Mitel Networks Corporation Inter-Tel, Inc. $ 466.0 1.0 x 1.0 x 9.6 x 7.3 x
Silver Lake Partners and Texas Avaya, Inc.
Pacific Group, Inc. $ 7,371.0 1.4 x 1.4 x 13.6 x 10.4 x
Cisco Systems, Inc. IronPort Systems, Inc. $ 830.0 8.3 x* 6.4 x* NA NA
Telefonaktiebolaget LM Ericsson Redback Networks, Inc. $ 1,900 7.8 x* 5.8 x* NM 25.1 x*
Motorola, Inc. Netopia, Inc. $ 181.4 1.7 x 1.3 x NM 17.2 x*
International Business Machines Internet Security Systems,
Corp. Inc. $ 1,058.6 3.1 x 2.9 x 12.3 x 11.7 x
Brocade Communications Systems, McDATA Corp.
Inc. $ 653.3 1.0 x 0.9 x 4.7 x 3.5 x
Alcatel SA Lucent Technologies, Inc. $ 14,617.6 1.6 x 1.5 x 8.3 x 8.9 x
Cisco Systems, Inc. Scientific-Atlanta, Inc. $ 5,324.0 2.7 x 2.3 x 12.3 x 9.8 x
Gores Group LLC and Tennenbaum Enterasys Networks, Inc.
Capital Partners LLC $ 276.2 0.8 x 0.8 x NM 12.8 x
Juniper Networks, Inc. Peribit Networks, Inc. $ 337.0 10.0 x* NA NA NA
Mean 1.6 x 1.5 x 9.7 x 10.0 x
Median 1.4 x 1.3 x 11.0 x 10.6 x
|
* Denotes multiple excluded from mean and median statistics
Other Matters
The first paragraph on page 49 of the Revised Proxy Materials makes reference to
terms of the engagement letter between Houlihan Lokey and us. Under the terms of
the engagement letter between Houlihan Lokey and us, Houlihan Lokey was engaged
by us to provide an opinion to the board of directors regarding the fairness
from a financial point of view of the consideration to be received by the
holders of our common stock (other than Brocade, Falcon Acquisition Sub, Inc.
and their respective affiliates). We agreed to pay Houlihan Lokey a customary
fee of $850,000, a portion of which was payable upon Houlihan Lokey's engagement
and the balance of which was payable upon the delivery of Houlihan Lokey's
opinion. None of the fees payable to Houlihan Lokey are contingent upon the
successful completion of the merger.
|
|