Skip to main content
Backed by McGill Engine and 21st by CentraleSupélec Learn more
Book a call

The AI-native deal team behind your deal team. We do the deal work and help your firm run on AI. For independent M&A and corporate finance firms in the UK and Canada. Straightforward jobs within 12 hours, most within 48.

Book a call
PowerPointProject Oak_Board materials_v5.pptx

Final round IOIs of £28.0m to £30.5m sit inside the precedent and DCF ranges, above LBO value

Preliminary draft, subject to review
Valuation summary

MethodologyMetric and rangeImplied enterprise value (£ in millions)EV / LTM EBITDA

Market based

Trading comparablesLTM EBITDA £3.1m
7.9x to 9.3x(1)
24.528.87.9x to 9.3x
Trading comparablesNTM EBITDA £3.4m
7.6x to 8.6x(1)
26.029.58.4x to 9.5x
Precedent transactionsLTM EBITDA £3.1m
8.7x to 10.5x(2)
26.932.58.7x to 10.5x

Intrinsic

Discounted cash flowWACC 11.0% to 13.0%
Growth 2.0% to 3.0%(3)
25.133.48.1x to 10.8x
Leveraged buyoutIRR 20.0% to 25.0%
3.5x debt, exit 9.0x(4)
23.826.87.7x to 8.6x

For reference only

All IOIs (9 parties)Non-binding
Received 02-Oct-26
22.630.57.3x to 9.8x
Final round (4 parties)Non-binding
Subject to diligence
28.030.59.0x to 9.8x
Analysis at final round IOIsMetricBuyer C £28.0mSponsor D £29.2mMedian £29.5mBuyer B £29.8mBuyer A £30.5m
Equity value, 100%24.826.026.326.627.3
EV / LTM EBITDA£3.1m9.0x9.4x9.5x9.6x9.8x
EV / FY27E EBITDA£3.5m8.0x8.3x8.4x8.5x8.7x
Premium to precedent median£29.1m(3.8%)0.3%1.4%2.4%4.8%

Source: Management accounts, Capital IQ, Mergermarket, process letters as of 30-Oct-26. Net debt of £3.2m at 30-Sep-26.

Note: (1) 25th to 75th percentile of 12 peers, less 15% size and liquidity discount; (2) 25th to 75th percentile of 12 deals, from 28 reviewed; (3) Mid-year convention, valuation date 31-Dec-26, perpetuity growth; (4) Five year hold, lenders stopped at 3.5x LTM EBITDA

Strictly private and confidential | 7

ExcelUK food distribution_Owner screen_v4.xlsx

H4fx=G4/F4

ABCDEFGHI
1412 UK food distributors cut to 6 owner-led targets; first notes drafted, none sent
2(£ in millions; latest filed accounts; as at 30-Oct-26)
3RankCompanyRegionOwnershipAccountsRevenueEBITDA(1)MarginCAGR(2)
41Company AWest MidlandsFounderDec-2531.42.99.2%9.1%
52Company BYorkshireFounderMar-2627.82.69.4%7.4%
63Company CNorth WestFamilyDec-2524.21.97.9%6.2%
74Company DEast AngliaFounderSep-2519.62.010.2%11.3%
85Company ESouth WestFamilyDec-2515.31.27.8%4.8%
96Company FScotlandFounderMar-2612.91.18.5%8.6%
10Shortlist total131.211.78.9%
11StepSourceTestLeftRemoved
121PitchBookPitchBookUK food and drink distribution, revenue £8m to £40m412
132Companies HouseCompanies HouseOwner-led, accounts filed on time, no insolvency marker96(316)
143HubSpotHubSpotNo live conversation or adviser recorded in your CRM41(55)
154SharePointSharePointNo conflict with your past mandates22(19)
165ExcelExcelShortlisted on margin, growth and succession6(16)
176OutlookOutlookFirst notes drafted, none sent60
18Source: PitchBook, Companies House, firm CRM and past mandates.
19(1) Operating profit plus D&A as filed, unadjusted. (2) Revenue, three years to the latest filed accounts.

ShortlistLong listRemovedSources

Verdalyze: Shortlisted and drafted, nothing sent

Find who will sell

We find owners, sellers and buyers, then run outreach and follow-up inside your CRM. You take the calls.

SharePointFirm memory_Healthcare services buyers.docx

Three buyers reached the final round twice: Buyer A lost on price, Buyer B on customer concentration

Preliminary draft, subject to review
Healthcare services, 4 mandates

Request: which buyers came closest on our healthcare services mandates, and why did they drop out?

Furthest stage reached and final EV / LTM EBITDA, by mandate

BuyerTypePoplarJuniperLaurelHawthornFinalsWhy they dropped
Buyer AStrategicFinal 9.4xFinal 9.1xIOINA2Price, both times(1)(2)
Buyer BStrategicFinal 9.8xNAFinal 9.2xIOI2Customer concentration(3)
Sponsor DSponsorIOIFinal 8.8xNAFinal 8.6x2Lenders stopped at 3.5x(4)
Buyer CStrategicIOIIOIFinal 9.0xNA1Integration load
Sponsor ESponsorNAIOIIOIFinal 8.9x1Fund cycle
Winning bid10.2x9.6x9.9x9.3x

Source: 4 process letters, 11 call notes and 2 partner emails, in your tenant. NA: not approached.

(1) WordProject Poplar process letter, final round, 13-Mar-26

(2) OutlookPartner email, 12-Mar-26

(3) TeamsBuyer B call note, 06-Feb-26

(4) ExcelProject Juniper bid tracker, tab Final bids

Strictly private and confidential | 1

Verdalyze: From 4 letters, every source linked

Ask your past deals

We organise every mandate, buyer response and fee in your own tenant, and answer with the source one click away.

ExcelProject Oak_Tie-out_v6.xlsx

D7fx='[Project Oak_Model_v12.xlsx]P&L'!$F$31

ABCDEFG
1Project Oak: 139 of 142 figures tie to source; 3 flagged in the teaser before it goes out
2(£ in millions unless stated; FYE December; LTM to Sep-26; as at 30-Oct-26)
3RefFigureStatedPer sourceDiff.StatusAgreed to
4WordTeaser, Project Oak_Teaser_v6.docx42 read, 39 tied, 3 flagged
5T1Revenue, FY25A18.418.40.0TiedModel, P&L!F12
6T2Gross margin, FY25A34.0%34.0%0.0%TiedModel, P&L!F19
7T3Adj. EBITDA, FY25A3.12.90.2FlaggedModel, P&L!F31
8T4Capex, FY24A(1.4)(1.2)(0.2)FlaggedModel, DCF!B13
9T5Trade customers (number)120NANAFlaggedNo source found
10ExcelComps and precedents, Project Oak_Model_v12.xlsx72 read, 72 tied
11C1Precedents, 25th percentile8.7x8.7x0.0xTiedPrecedents!K20
12C2Implied EV at the 25th percentile26.926.90.0Tied8.7x on £3.1m
13PowerPointBoard materials, Project Oak_Board materials_v5.pptx28 read, 28 tied
14S1Final round parties (number)440TiedBuyer tracker, A5
15S2Final round median EV29.529.50.0TiedBuyer tracker, I6:I9
16S3EV / LTM EBITDA at the median9.5x9.5x0.0xTied29.5 over 3.1
17Total: 142 read, 139 tied3 flagged
18Source: Project Oak_Model_v12.xlsx, Buyer tracker, market data. T3 moves FY25A margin from 16.8% to 15.8%. NA: no source.

Tie-outTeaserCompsBoard deck

Verdalyze: 3.1 stated, 2.9 in the model

Every figure checked

Work your partners can trust. We tie each number to its source and flag what does not agree before it reaches you.

PowerPointWeekly review_Week 44.pptx

Week 44: 9 pieces of work delivered, 291 of 296 figures tied, 5 flagged for your decision

Preliminary draft, subject to review
Weekly review, w/e 30-Oct-26

Delivered (number)

Target lists2
Comps1
Teaser checks3
Status decks3

ExcelFigures checked(1)

MandateReadTiedFlagged% tied
Project Oak142139397.9%
Project Spruce9694297.9%
Project Sycamore58580100.0%
Total296291598.3%

HubSpotOwner replies

Notes sent
24
Replies
7
Reply rate
29.2%
Calls booked
2

For your decision

  • Project Oak: Adj. EBITDA in the teaser does not tie to the model, held for your sign-off
  • Project Spruce: two customer figures wait on the latest management accounts
  • Next week: buyer tracker refresh and the Q&A log for stage 2

Source: Delivery log, firm CRM, Project Oak_Model_v12.xlsx. Reviewed with your team, every Tuesday.

(1) Flagged figures are held for your decision. Project Oak's 142 agrees to the tie-out schedule.

Strictly private and confidential | 3

Verdalyze: Ready for your decision on Tuesday

Reviewed with you, every week or two

We go through what we delivered with your team every week or two and keep it right as your deals change.

Your team has the seats. But the drafts still need checking, your best knowledge sits in old folders, and partners spend their time reviewing output instead of winning mandates. Meanwhile, the largest advisers are investing in AI at a scale an independent firm cannot match on its own.

What goes in, what we do, and what lands on your desk.

OriginationWithin 12 hours

Founder call brief

Companies HouseCompanies HouseDealCloudDealCloudMergermarketMergermarket
  1. Filed accounts and ownership read
  2. Past contact and call notes pulled
  3. Recent sector deals listed

One page: the business, your history with them, what to ask.

ValuationWithin 24 hours

Comps and precedents

S&P Capital IQS&P Capital IQMergermarketMergermarketExcelExcel
  1. 12 trading comps set to LTM
  2. 28 precedents, EBITDA on one basis
  3. Every multiple tied to its source

Comps table and football field in your format, ready for the deck.

Sell-sideWithin 48 hours

Buyer universe

PitchBookPitchBookCompanies HouseCompanies HouseDealCloudDealCloud
  1. 412 strategics and sponsors screened
  2. 37 already approached, taken out
  3. Tiered A, B, C against the mandate

64 buyers tiered, each with rationale, contact and source.

Marketing materialsAbout 5 working days

Teaser and CIM

WordWordPowerPointPowerPointExcelExcel
  1. No-name teaser drafted
  2. CIM built in your template
  3. 42 figures read against the model

39 tie. 3 flagged for you, with the cell.

Round oneWithin 24 hours

IOI comparison

OutlookOutlookExcelExcelWordWord
  1. 9 IOIs read
  2. Value, structure and financing lined up
  3. Round two process letter drafted

One page for the shortlist call, with the process letter ready.

Round twoEvery weekday

Data room Q&A log

DatasiteDatasiteSharePointSharePointExcelExcel
  1. 31 buyer questions logged
  2. Answers drafted from the documents
  3. Sensitive ones held for you

Log updated, each answer linked to its page. Nothing posted without you.

Live processEvery Monday

Buyer status tracker

OutlookOutlookDatasiteDatasiteExcelExcel
  1. Buyer replies and calls logged
  2. Data room activity matched by bidder
  3. Chasers and next steps listed

Where every buyer stands, ready for your Monday client update.

A line or two by email. The finished work comes back to your inbox, with every source one click away.

FromA partner at your firmToYour Verdalyze desk

Find owner-led food distributors in Ontario that could sell in the next two years. Draft a first note to the best fit.

Target list, first pass

Returned within 48 hours

  • 38 companies fit. 6 shortlisted, each with its sources.ExcelTarget list
  • Best fit: Company A, Central Ontario. Founder-owned, second site opened last year, no successor named.WordCompany A profile
  • Not in your CRM. No earlier contact from the firm.HubSpotCRM search
  • First note drafted for your review. Nothing sent.OutlookDraft, not sent

Shaped by firms like

Bankers and advisers
22
Firms
5
Countries
3

Each client's data, and anything tuned to it, stays with that client. Yours is scoped from your own needs.

We work inside your mail, your CRM, your data room and the market data your firm licenses, so nothing about your day changes. Your firm holds its own subscriptions, in its own name. We build around them and teach your team to work in them.

Mail and documents

  • OutlookOutlook
  • WordWord
  • ExcelExcel
  • PowerPointPowerPoint
  • GmailGmail
  • Adobe AcrobatAdobe Acrobat
  • DocuSignDocuSign

Deal CRM

  • DealCloudDealCloud
  • SalesforceSalesforce
  • HubSpotHubSpot
  • AffinityAffinity
  • PipedrivePipedrive
  • ZohoZoho

Data rooms

  • DatasiteDatasite
  • IntralinksIntralinks
  • FirmexFirmex
  • AnsaradaAnsarada

Market data

  • PitchBookPitchBook
  • S&P Capital IQS&P Capital IQ
  • FactSetFactSet
  • PreqinPreqin
  • MergermarketMergermarket
  • Companies HouseCompanies House
  • SEDAR+SEDAR+
  • LinkedInLinkedIn

Files and teamwork

  • SharePointSharePoint
  • OneDriveOneDrive
  • Google DriveGoogle Drive
  • DropboxDropbox
  • BoxBox
  • TeamsTeams
  • ZoomZoom
  • Google MeetGoogle Meet

Finance and reporting

  • QuickBooksQuickBooks
  • XeroXero
  • SageSage
  • Power BIPower BI

And whichever AI you use

  • ClaudeClaude
  • ChatGPTChatGPT
  • Microsoft CopilotMicrosoft Copilot
  • GeminiGemini

And anything else your firm runs on. If it has data, we can work with it. Product names and logos belong to their owners.

Tools shown are examples. We work under your firm's own licences, and no partnership is implied.

Deal work is confidential by definition, so we start there.

  • UK GDPRWe work under it
  • EU GDPRWe work under it
  • PIPEDAWe work under it
  • Quebec Law 25We work under it
  • SOC 2 Type IIHeld by our providers
  • ISO 27001Held by our providers

Only where you agree

Your firm's memory lives in your own tenant. AI runs in your environment where your size allows, otherwise only with providers that do not train on your data, with names masked if you want.

Agreed access

We agree what the work can see and who can see it before we start. Access is yours to revoke.

Never used for another client

Your data is used only for your firm and is never used to train AI models.

How we protect your data

From the founders

We started Verdalyze because good independent firms were losing ground to houses that could simply spend more on support. When you work with us, you talk to the people doing your work. We learn how you run a process, we check what we hand back, and we sit down with you every week or two.

Shihab & Ilyas

Meet the founders

What is Verdalyze?

Verdalyze is the AI-native deal team behind the deal teams of M&A and corporate finance firms in Canada and the UK. Firms send the deal work and get it back finished: built on their own deals and way of working, and checked. We also help the firm run on AI. It is run by its founders, Shihab and Ilyas Berel, through VERDALYZE LTD in the UK and Technologies Verdalyze inc. in Canada.

We already have ChatGPT. Why would we need you?

Good, keep it, in your firm's name. Send us the deal work and it comes back finished and checked. Separately, we can build your firm's AI set-up around those seats and teach your team to work in it.

Should we license something rather than build?

Often, yes. If licensing is the right answer we will say so, then build your set-up around what you license and teach your team to use it. The subscription stays in your firm's name.

We are already looking at a specialist vendor.

That is fine. We can work alongside it.

Is it safe to use AI on our confidential deal data?

Your data is used only for your firm and never to train AI. For larger firms, the work can run inside the firm's own environment. Otherwise, the text a task needs is sent only to AI providers that do not train on customer data under their commercial terms, and the result comes back. Before anything reaches a model, a redaction and pseudonymisation step can mask names, figures and other identifying details, then restore them in the finished work. Our Security page sets out what is processed, by whom and on what terms.

How fast do we see finished work?

Straightforward jobs come back within 12 hours, most work within 48 hours, and a long piece such as a 120-page CIM in about five working days. It depends on length, and the brief says when you will have it. The work gets sharper with every deal we do for you.

How do fees work?

We charge on your firm rather than on your outcomes: what you pay follows the number of fee-earning professionals you have and the mandates you have live. We set it out on a call and write it into your engagement letter. There is no discount, no percentage of a deal and no free sample work.

Which firms do you work with?

Independent advisers with a real flow of mandates: M&A boutiques, business brokers, mid-market investment banks, corporate finance advisers, and valuation and transaction advisers.

Does our team have to change how it works?

No. We design around your existing process. If a habit works, we work from it instead of replacing it.

Book a call