ProNutri Dairy Foods — Exit Opportunities for Investors

ProNutri Dairy offers investors multiple credible exit pathways, providing flexibility to realise returns in accordance with their investment horizon and liquidity preferences.

ProNutri Dairy Foods (Pty) Ltd Business PlanSection 18 › Exit Opportunities for Investors

Section 18 · Business Plan

Exit Opportunities for Investors

ProNutri Dairy offers investors multiple credible exit pathways, providing flexibility to realise returns in accordance with their investment horizon and liquidity preferences.

Projected IRR
24.8%

Over a seven-year horizon, with exit options including trade sale, strategic acquisition and a potential listing.

ProNutri Dairy offers investors multiple credible exit pathways, providing flexibility to realise returns in accordance with their investment horizon and liquidity preferences.

18.1 Exit Scenarios

Exit Route Timeline Indicative Valuation Commentary
Trade Sale Year 5-7 EV/EBITDA 5-7x = R877m-R1.2bn Sale to a multinational dairy company (e.g., Lactalis, FrieslandCampina, Danone) seeking SA market entry or expansion
JSE Listing (IPO) Year 5-7 Market cap R900m-R1.5bn AltX or Main Board listing providing liquidity; requires 3+ years of audited financials and compliance with JSE Listings Requirements
Private Equity Buyout Year 4-6 EV/EBITDA 4.5-6x = R790m-R1.05bn Secondary buyout by growth PE fund seeking exposure to SA food and agriculture sector
Management Buyout Year 5+ Negotiated basis Management team acquires investor stake, potentially funded by mezzanine debt or incoming partners
Dividend Recapitalisation Year 4+ N/A (partial liquidity) Refinancing of debt to fund special dividend distributions to equity investors while retaining ownership

Based on a Year 5 EBITDA of R175.5 million and a sector-average EV/EBITDA multiple of 5.0-6.5x (informed by comparable transactions in the South African food and beverage sector), the indicative enterprise value range at exit is R877 million to R1.14 billion. After deducting net debt, the implied equity value range provides attractive returns to investors relative to the initial equity investment of R90 million.

This document contains proprietary and confidential information. Distribution without written consent is prohibited.