mynth
← DATABASE
07/2016

WHITEWAVE acquired by DANONE

UNITED STATES Food Processing / Food Products / Dairy EV 3b - 100b USD

Context

Danone has entered into a definitive merger agreement to acquire The WhiteWave Foods Company in an all-cash transaction. Under the terms of the agreement, Danone will acquire all outstanding shares of WhiteWave for $56.25 per share. The transaction is fully funded through debt, with Danone confident in maintaining its strong investment-grade credit rating. This strategic combination doubles the size of Danone's US business and positions the company as the global leader in organic foods and fresh dairy products. The deal is expected to deliver $300 million in EBIT synergies by 2020 and be accretive to earnings in the first year.

WHITEWAVE, which reported an EBITDA margin of LOGIN in 2015, is valued in this transaction at an EV/EBITDA multiple of LOGIN, a level LOGIN as high as the average currently observed in the AgriFood sector (10.5x).

Note that this data is based on contribution from our growing community, composed of M&A and Private Equity professionals, and has been verified by our team to ensure its accuracy.

-> Deep-dive in AgriFood market trends

Target

Headquartered in Colorado, WhiteWave Foods is a leading health-focused food company in North America and Europe. It is a pioneer in the plant-based category (soy, almond, coconut beverages) and organic dairy. Its portfolio includes iconic high-growth brands such as Silk (plant-based beverages), Horizon Organic (premium organic dairy), So Delicious, Alpro (European plant-based leader), and Wallaby (organic yogurt). The company was spun off from Dean Foods in 2012 and has since demonstrated double-digit growth driven by the consumer shift toward healthier, sustainable, and alternative nutrition.

Ent. Value

LOGIN

Equity Value

LOGIN

Multiples

EV / Revenue

LOGIN

EV / EBITDA

LOGIN

EV / EBIT

LOGIN

Historical Financials (USD)

Year
Rev
EBITDA
EBIT
2015
LOGIN
LOGIN
LOGIN
2014
LOGIN
LOGIN
LOGIN

Similar deals in AgriFood

List of similar M&A transactions (Date, Acquirer, Target, Country, Sector, Deal Context)
DateAcquirerTargetCountrySectorDeal Context
09/2016GROUPE BELMATERNE-MONTBLANC (MOM GROUP)FRANCEFood Processing

Groupe Bel entered into exclusive negotiations to acquire a majority stake in MOM Group from the private equity firm LBO France. The current management team will remain in place and retain a minority shareholding, ensuring a degree of operational autonomy for MOM within the larger Bel group. This transaction concludes a secondary LBO initiated in 2010. LBO France had previously received interest from other financial sponsors and industrial players but chose to hold the asset longer to maximize the value created by its US expansion.

09/2016AMPLIFY SNACK BRANDSTYRRELLSUNITED KINGDOMFood Processing

Investcorp has agreed to sell Tyrrells to the US-based Amplify Snack Brands. This exit marks the culmination of a highly successful three-year holding period for Investcorp, during which sales and EBITDA more than doubled. The value creation strategy focused on aggressive international expansion (international sales grew from 20% to 40% of total) and product diversification beyond potato crisps into popcorn and vegetable chips. For Amplify, buying Tyrrells instantly provides a global platform to launch its own US brands (like SkinnyPop) into Europe and Australia.

06/2016ECOTONEINEOBIOFRANCEFood Processing

Wessanen, the Dutch listed organic food group and parent company of Distriborg in France, agreed to acquire Ineobio and its Destination brand in a full‑capital transaction following a process conducted exclusively with industrial buyers. The acquisition is structured as a strategic bolt‑on aimed at strengthening Wessanen’s leadership in organic beverages and expanding its coffee offering, where the group already had a presence through brands such as Alter Eco and Bonneterre. The deal fits Wessanen’s broader strategy of building sustainable food and beverage segment, leveraging organic, healthy, and responsible sourcing credentials to reinforce its European footprint. For the acquirer, Ineobio adds complementary expertise in coffee and tea procurement, formulation, and manufacturing, while also providing an avenue to deepen penetration in specialist organic stores and export channels.

06/2016HANA GROUPPEACE DINING CORPUNITED STATESFood Processing

Hana Group, backed by its institutional financial sponsor TA Associates, has completed the strategic cross-border acquisition of Peace Dining Corp from its founder, Josh Onishi. Peace Dining Corp operates as a pioneer in the North American and British grocery retail concession markets, managing an extensive network of roughly 200 Asian culinary kiosks across high-end grocery chains, notably Whole Foods Market, under the Genji, Mai, and Wok Street Kitchen brands, alongside a dedicated B2B catering division. Under the transaction terms, Josh Onishi will maintain continuity of localized operations, retaining his leadership role as Chief Information Officer (CIO) of Peace Dining Corp within the United States. The investment thesis centers on immediate operational scale-up, global market consolidation, and cost-efficient geographic expansion into highly mature international territories. By integrating Peace Dining Corp, Hana Group expands its consolidated footprint to 380 corporate-owned points of entry across seven countries—including France, the United Kingdom, Italy, Spain, Luxembourg, Belgium, and Portugal—while inheriting an established nationwide logistics platform in the United States. This infrastructure bypasses the need for multi-million euro greenfield logistics capital expenditures, immediately doubling the group's global revenue base and positioning the unified platform to leverage cross-border commercial synergies, accelerate its monthly opening cadence, and solidify its market leadership in the global grocery-retail food concession segment.

03/2016REFRESCODISNETHERLANDSFood Processing

Refresco acquired 100% of DIS. This transaction was highly strategic as it focused on "Canning"—a packaging format experiencing double-digit growth driven by the surge in energy drinks and craft sodas. The deal allowed Refresco to add approximately 800 million cans to its annual production capacity and secure a state-of-the-art facility in a prime logistical location.

12/2015IK PARTNERSSALAD SIGNATURENETHERLANDSFood Processing

IK Investment Partners has agreed to acquire Salad Signature from AAC Capital. The company generated revenue of EUR176 million in 2015. This Secondary LBO facilitates the exit of AAC Capital, which had built the group through the merger of Johma and Hamal. IK's strategy is to support the management team in expanding beyond the core Benelux market into France, Scandinavia, the UK, and Germany, both organically and through add-on acquisitions.

12/2015CORPFIN CAPITALEURO GAMMAITALYFood Processing

Corpfin Capital acquired a controlling 60% stake in Euro Gamma through a newly formed holding company. The transaction was structured to ensure continuity, with the historical shareholders and the management team reinvesting their proceeds to retain a substantial 40% minority stake in the new structure. This partnership aims to support a new phase of growth focused on commercial expansion and maximizing the output of the recently built Spanish factory.

10/2015ARDIANSOLINA GROUPFRANCEFood Processing

Ardian has entered into exclusive negotiations to acquire a majority stake in Solina Group from IK Investment Partners. This transaction marks the fifth Leveraged Buyout (LBO) in the company's history, highlighting its consistent cash flow generation and attractiveness to financial sponsors. Under the proposed structure, the management team will reinvest to retain approximately 15% of the capital (down from 27%). The acquisition is driven by a 4-5 year strategic plan focused on international expansion, specifically targeting new production facilities in Turkey and Russia to localize manufacturing and bypass geopolitical trade barriers.

07/2015ARDIANIRCAITALYFood Processing

Ardian, a pan-European private equity firm, acquired a majority controlling stake in Irca, a prominent family-owned Italian manufacturer of bakery and pastry ingredients. The transaction was executed through Ardian's Mid Cap Buyout fund, Axa Lbo Fund V. The deal structure also involved the acquisition and subsequent merger of two smaller entities controlled by the founding Nobili family, Italcima srl and D&D Service srl, to create a consolidated group. The Nobili family, who founded the company in 1919, opted to divest the majority of their holdings, with Roberto Nobili, a son of the patriarch, retaining a minority interest to ensure continuity and participate in the company's future growth. The primary rationale for the acquisition was to accelerate Irca's expansion strategy. Ardian plans to leverage its resources and international network to support the company's organic growth, particularly in foreign markets where it already has a strong presence. Furthermore, a key pillar of the strategy involves pursuing synergistic bolt-on acquisitions and consolidating the fragmented food ingredients market, both in Italy and abroad. The transaction was subject to customary closing conditions, including approvals from relevant European antitrust authorities.

07/2015GRUPO BIMBOPANRICOSPAINFood Processing

Grupo Bimbo reached a definitive agreement to acquire 100% of the shares of Panrico S.A.U. The transaction is structured as a partial acquisition: Bimbo acquires the high-margin sweet baked goods business but excludes the "branded packaged bread" category. This exclusion was likely driven by antitrust considerations, as Bimbo already held a dominant position in the Spanish bread market. The deal allows Bimbo to capture significant manufacturing and distribution synergies in the Iberian region.

REFERENCES

Valuation range: EV 3b - 100b USD

Revenue range: 2.5b - 5b USD

EBITDA range: 450M - 900M USD

Note: This page provides detailed data on a private equity M&A transaction. Detailed and exact financial metrics for the acquisition of WHITEWAVE by DANONE are reserved for mynth community members. Register for free to unlock full data.

Authors: verified mynth contributor (mynth data is contributed by M&A / PE professionals and systematically cross-verified with private deal documents and official press releases).

Acquirer: danone