JCoBee | M&A O/S
DefaultStrategic Operator
Engine ready
Audit trail recording
Oct 9 · 9:03 AM
JCoBee WALK THE DEAL
TIER-1 AEROSPACE COMPONENTS INC.

Buying a company?

Here is what JCoBee found.

Buyer Deal ReadTier-1 Aerospace Components Inc.Cleared fictional demonstration · Cambridge, Ontario
Price / ask$3.75M

$734K below supported floor

Model-supported range $4.48M to $6.11MPrice appears attractive
CustomersVerify
73.4% 82.8%CIM stated top 10 / underlying rows · Top three 43%
PeopleTest transfer
Owners perform quotingOwner-held judgment · 40+ years
RecordsEvidence governs
5 discrepanciesCIM and records differed in both directions
BankClears modeled test
1.90× base

1.71× at -10% · 1.52× at -20% revenue

1.25× stated threshold · 10 of 12 covenants pass
Buyer capitalEstimated all-in check
$1.26M$750K down · $386K working capital · $124K keep-current capex
Decision boundaryWhat actually transfers?Human judgment required
?Ask JCoBeeDiligence▲