Cabela’s Incorporated acquired by Bass Pro Group, LLC

Basis

• USD 5.0bn enterprise value is treated as publicly disclosed or derived directly from public source data.
• Valuation covers 100% of the target; the amount invested or paid for a stake is separate.
• EV / EBITDA: 10.3x.
• EBITDA basis was not stated in the source material.
• The amended agreement reports approximately $5.0 billion in aggregate transaction value and $61.50 per share. A separate secondary source reports $4.8 billion enterprise value and 10.3x LTM EBITDA; retain that reported multiple as source-specific, without inferring its EBITDA denominator or combining it with the amended transaction value. The original October 2016 announcement reported $5.5 billion and $65.50 per share. No supplied source supports the CSV revenue or EBITDA amounts. Reported multiple; denominator not disclosed in supplied source text. Secondary source reports $4.8 billion enterprise value and 10.3x LTM EBITDA; do not infer EBITDA amount or apply the multiple to the amended value.