|
|
|
|
|
|
|
Date
|
|
Target
|
|
Acquirer
|
|
Multiple
|
January 2022
|
|
Mid-Am Building Supply, Inc. |
|
Hardwoods Distribution Inc. |
|
7.5x |
November 2021
|
|
DW Distribution Inc. |
|
Specialty Building Products, LLC |
|
8.5x |
October 2021
|
|
Millwork Sales, Inc. |
|
Specialty Building Products, LLC |
|
6.3x |
June 2021
|
|
Novo Building Products, LLC |
|
Hardwoods Distribution Inc. |
|
5.1x |
January 2021
|
|
Specialty Building Products, LLC |
|
The Jordan Company, L.P. |
|
8.6x |
April 2018
|
|
Cedar Creek Holdings, Inc. |
|
BlueLinx Holdings Inc. |
|
6.9x |
Lincoln applied an illustrative range of EV/LTM EBITDA multiples of
6.0x to 8.0x to Huttig’s EBITDA for the fiscal year ended
December 31, 2021 and for the LTM period ended
February 28, 2022 to derive implied per share equity value
reference ranges for Huttig’s common stock of approximately $10.10
to $14.10.
Illustrative Discounted Cash Flow Analysis: Using the
Management Projections, Lincoln performed an illustrative
discounted cash flow analysis to derive a range of illustrative
present values per share of common stock. Using discount rates
ranging from 12.5% to 13.5%, reflecting estimates of the weighted
average cost of capital for Huttig, Lincoln discounted to present
value (i) estimates of unlevered free cash flow for Huttig
through December 31, 2025 as reflected in the Management
Projections and (ii) a range of illustrative terminal values
for Huttig, which were calculated by applying perpetuity growth
rates ranging from 2.0% to 3.0%, to an estimated standalone
unlevered cash flow to be generated by Huttig
of Huttig in a mid-cycle terminal
year. Lincoln derived such discount rates by application of
the Capital Asset Pricing Model, which requires certain
company-specific inputs, including Huttig’s target capital
structure weightings, the after-tax cost of long-term
debt, an estimated tax rate of 26.0%, after-tax yield on permanent excess
cash, if any, and Huttig’s five-year estimated beta.
future applicable marginal cash tax rate and a beta for
Huttig, as well as certain financial metrics for the United States
financial markets generally. Lincoln also utilized
certain financial metrics for the United States financial markets
generally, including a risk free rate, an adjusted equity risk
premium and a size premium. The range of perpetuity growth
rates was estimated by Lincoln utilizing its professional judgment
and experience, taking into account the Management Projections and
market expectations regarding long-term real growth of gross
domestic product and inflation.
Lincoln derived a range of illustrative enterprise values for
Huttig by adding the present values derived above
as the sum of (i) the present value
estimates of unlevered free cash flow for Huttig through
December 31, 2025 and (ii) a
range of illustrative terminal values for Huttig. Based on these
assumptions, Lincoln’s discounted cash flow analysis indicated an
estimated enterprise value for Huttig of
$330.0 million to
$390.0 million. Lincoln then subtracted
from the range of illustrative enterprise values it derived for
Huttig the amount of Huttig’s net debt and debt-like items as of
February 28, 2022 as provided by Huttig management,
including cash and cash equivalents, short and long term debt and
other debt-like items, which totaled
$58.8 million, to derive a range of
illustrative equity values for Huttig. This analysis indicated an
implied per share equity value reference range for Huttig’s common
stock of approximately $9.90 to $12.05.
Item 8. Additional Information.
Item 8 of the Schedule 14D-9 is hereby
amended and supplemented as follows:
The sentence under the heading “Item 8. Additional
Information—Legal Proceedings” on page 50 of the
Schedule 14D-9 is deleted and
replaced with the following paragraphs:
Complaints relating to the Offer and the Merger
captioned Troutman v. Huttig Building Products,
Inc. et al., Case No. 1:22-cv-01790, and
Woerner v. Huttig Building Products, Inc. et
al, Case No. 1:22-cv-01895, were filed by
purported Huttig stockholders in the United States District Court
for the Eastern District of New York on March 30, 2022
and April 4, 2022, respectively. The
single-plaintiff complaints name as defendants Huttig and the
members of the Huttig Board. In addition, on April 5,
2022, April 6, 2022 and April 7, 2022, Huttig received
letters from counsel for purported Huttig stockholders demanding
that Huttig disclose certain additional information similar to
information requested to be disclosed in the two
complaints.
The complaints and demand letters allege that the defendants
violated Section 14(d), 14(e) and 20(a) of
the Securities Exchange Act of 1934, as well as Rule 14a-9 promulgated thereunder.
Specifically, the complaints and demand letters allege that the
Schedule 14D-9 misrepresented or
omitted material information with respect to the Offer and the
Merger, which renders the Schedule 14D-9 false and misleading. The alleged
omissions include a purported failure to include information
regarding Huttig’s financial projections, information regarding the
methodologies used to prepare the opinion delivered by Lincoln to
the Huttig Board, the terms of the non-disclosure agreements entered into
by bidders participating in Huttig’s strategic alternatives review
process and potential conflicts of interest involving insiders. The
relief sought in the complaints includes enjoining the consummation
of the
6