Teniralc raises offer to SEK 70 (65), board recommends While still a bit low, we think the deal will likely go through Down to HOLD (Buy), lower TP to SEK 70 (90)
Adj. EBITA 3-7% better after adj. for earn-out effect Good cash flow, ND/EBITDA of 4.3x to decline from here No news on ongoing SEK 65 bid by Nordic Capital/CVC
Bid of SEK 65 – a 60% premium vs. yesterday’s close Multiples at SEK 65 roughly in line with peers We find the bid too low, doesn’t capture long-term values