Unless you are one of the rare companies that is viewed as a
valuable strategic acquisition by a company with highly valued stock as their
currency, your selling price is going to
closely approximate your industry's valuation metrics. For an eCommerce Website
it could be a multiple of annual net profit, for a IT managed services provider
it is a multiple of MRR (monthly recurring revenue), and for a distributor of medical
supplies it is a multiple of EBITDA.
So for this example we will use the IT Managed Services
Provider. We got a great deal of buyer interest and had multiple buyers
involved. We started taking bids and negotiating letters of intent. Because we
know that the due diligence process can stretch out (sometimes as a buyer's way
to make late inning price adjustments - an unfortunate practice known as Re-Trading) we wanted to provide a price adjustment
mechanism that was fair to both buyer and seller. Normally because the process
favors the buyer, the price can only go down between LOI execution and closing,
but almost never up (if you don't believe me, read on and you will see how true
that is). We wanted to accomplish two things with our approach; 1 encourage the
buyers to complete the process in a reasonable period of time and 2 provide for
both price increases and decreases with a performance measurement that would be
based on the prior 12 months to the month of closing.
As we started getting our offers, our counter offers
converted the purchase price into a multiple of EBITDA and then incorporated
language that would base the final purchase price on the actual EBITDA for the
prior 12 months to closing. The language looked like this:
BUYER will pay
SELLER purchase price of $4,350,000 (four million three hundred fifty thousand US
dollars) for 100% of debt-free assets of the company, goodwill, non-compete and
non-solicit agreements. For illustration purposes, the valuation is based on 4.35
times EBITDA of the trailing 12 months (TTM) to the month prior to the
execution of this letter, as provided by the business broker. At the present
time and using available information, the TTM EBITDA from October 2014 to end
of September 2015 is calculated to be approximately $1,000,000. The purchase
price at closing will be based on an EBITDA multiple of 4.35 X the actual
EBITDA for the 12 month period preceding the month of closing.
Again, the main purpose of this language is to level the
playing field between buyer and seller.
Normally the buyers deluge the seller with voluminous data requests and
in smaller privately held companies it is usually the owner that is in charge
of responding. Often the performance of the business suffers and the buyers
then make their adjustment to purchase price based on that downturn. If you do
not formalize and document the corresponding upside for the seller, should the
business performance improve, the buyers never raise their price. They have had
you off the market for 6 months and it is par for them to play brinksmanship
and threaten to walk on the deal rather than raise their price. You box them
into a corner with this language by proactively documenting what you know they
will do already. Once documented, it is pretty hard to argue that you shouldn't
be provided the same protections. It is the same principal as a mutual non
disclosure agreement.
So in a competitive bidding situation, we get the best terms
and conditions from our buyers including the variable purchase price
calculation at closing and fixing the amount and the formula for calculating
the net working capital level. We hammer
out a couple of additional details including the calculation of the earnout,
with the ultimate winner and we dual sign the letter of intent. As promised,
the due diligence is exhaustive with the private equity group buyer. They
assign a junior analyst to be the coordinator and another analyst to focus on
populating the data room. They already
own a platform in this industry and involve that company's CEO in our weekly
status call. As the months pass, yes months, the seller's performance continues
to improve and we are sending monthly financial updates. It is becoming evident
to all involved that the purchase price is going up. Remember what I said
earlier - for the buyer the price almost never goes up.
Four months into the process the buyer produces a "term
sheet" which basically fixes the purchase price to the original place
holder level and overrides several key points that we had earlier negotiated in
a competitive bid process. Our client was very upset and we pointed out to the
buyer that we were not going to accept new terms after we were off the market
for four months and that they had agreed to these terms in a competitive
situation. I even sent them our email threads of our hard fought negotiations
as a reminder. I also sent them our deal comparison work sheet to show all of
the other bids that we received (I blanked out the identities of the other
buyers, of course). Because of our extreme negative reaction they did not press
on getting any agreement on the term sheet.
So we returned to the due diligence process and the PEG
hires a human resources consulting firm, adding to the due diligence burden and
often duplicating requests already completed. They also hired an
"independent third party" CPA firm to go over our clients information
and produce a quality of earnings report but not before yet another exhaustive
round of data gathering, again much of it duplicated. We received a detailed
report with several attacks on EBITDA and value but a couple of the highlights
were, "To recruit and maintain quality employees, the Company may have to
step up its contribution to the cost of health insurance and also add to the
benefits package. The costs of such upgrades could easily run $50K-$100K per
year." This was completely
speculative and not backed by any facts including our requested quote from
their insurance carrier to move 8 employees to the new plan. We also pointed
out that retroactively applying anticipated future adjustments to historical EBITDA
was a real stretch on industry practices.
Another gem in the report was "The company will need to
add resources in the administrative function at a cost that might be estimated
on the low side at perhaps $100 K annually." This is after we have already
discussed eliminating the seller's CFO with the platform company at a savings
of $50,000.
Another Quality of Earnings Report Finding "The
relatively low margin on product sales combined with the fact that they are
generally not recurring except over multi-year replacement and upgrade cycles
means that the product component of the business should be valued using a
separate, lower multiple of revenue and/or earnings than the service revenue,
which is recurring." Well, first, the division of product revenue was
clearly stated in all materials the PEG had when negotiating their offer. The offer against 11 other qualified bidders
was a single EBITDA multiple. Again, the bid was set in a competitive process
and did not include any dual multiple component.
All in all they presented $332,000 in EBITDA Adjustments as
their starting point to reopen the price negotiations almost 5 months into the
process. We refuted every one of their attempted non supported and arbitrary
adjustments.
As nerves were frayed and the deal is on the edge of blowing
up, I get an email from one of the partners at the PEG. 'Thanks for the note
Dave, clearly we are just going to keep talking past each other if we focus on
EBITDA. I think we can agree to disagree. (for clarity this won’t change the
approach to employees, they will still be offered our company's benefit package
at closing).
MRR is clearly the value driver of this and all MSP
businesses." He claimed that the information they were provided and were
using for their LOI showed a different revenue breakdown between product sales
and monthly recurring revenue than what the seller was currently doing. "That
issue notwithstanding the average TTM MRR at that time was 239k and the
purchase price in our signed term sheet was $4.35M or 18.2x MRR. The average
TTM MMR has indeed grown since April (by 7.2%), applying an 18.2x multiple to
that MRR $256k brings you to $4.66M, we are willing to round up to $4.7M. That
represents a $250k increase in enterprise value since the term sheet was
signed."
Well the actual measurement that the LOI called for was based on
4.35 X the latest TTM EBITDA of $1.2 M that puts the value at $5.22 M.
At this point the PEG counted on our guys giving in and
taking their deal but there had been so
much erosion of good will that our sellers walked away. This was a very
expensive outcome for all involved. My take away from this is first, I am
really angry at this unfortunate practice of "re-trading" that some
PEG's use as their acquisition model. Wikipedia, the free encyclopedia, defines
A
Re-trade[1] as
the practice of renegotiating the purchase price of real property by
the buyer after initially agreeing to purchase at a higher price. Typically
this occurs after the buyer gets the property under contract and
during the period that it is performing due diligence. The buyer may raise
a due diligence issue and demand a purchase price adjustment to a
lower re-trade price. The seller can be left in a bad situation where it must
either accept the lower price or lose the sale and re-market the property.
It occurs to me that had the buyer set their purchase price
to the metric that was most important to them in setting value, they would have
made sure to completely understand what the MRR in this case was prior to
negotiating a LOI. If the due diligence process showed an unexpected surprise
or variance in MRR they would have been protected. Also the seller would have
accepted any legitimate price adjustment because the rules were clearly spelled
out. They instead bid on a multiple of EBITDA and despite their best efforts to
carve it up in due diligence could not find one defensible legitimate
adjustment. When the price went against
them and they attempted to change the metric to give them the answer they
wanted, they destroyed the seller's trust and killed the deal.
Dave Kauppi is a Merger and Acquisition Advisor and President of
MidMarket Capital, providing business broker and investment banking services to owners in the sale of information technology, software, and other technology based companies. Dave is also the editor of the Exit Strategist Newsletter and author of the Book
Selling your Software Company - An Insider's Guide to Achieving Strategic Value