Filing Flows › Covista (CVSA) › Takeover & LBO
Is Covista (CVSA) a takeover target?
A leveraged buyout at today's price plus 30% ($161.63 a share) would return about 5% a year to a private-equity buyer over 5 years; the most a buyer could pay for a 20% return is $112.00 a share (−10% against today's $124.33). Historically 4.2% of companies with its figures were bought within a year (0.84× the average).
The buyout, step by step
| Entry | Amount | How |
|---|---|---|
| Offer price a share | $161.63 | today's $124.33 plus 30% |
| × shares | 34.6 million | |
| = Equity value | $5.6B | |
| + Debt refinanced | $500M | |
| − Cash | $222M | |
| = Enterprise value | $5.9B | 13.0× EBITDA of $450M |
| Fees | $117M | 2% of the price |
| New debt | $2.5B | 5.5× EBITDA at 7.65% a year; the limit that binds: 5.5× EBITDA |
| Buyer's own money | $3.5B | 59% of the cost |
5 years under the buyer
| Year | Revenue | EBITDA | Interest | Free cash flow | Debt left |
|---|---|---|---|---|---|
| Year 1 | $2.2B | $486M | $189M | $120M | $2.4B |
| Year 2 | $2.3B | $519M | $180M | $148M | $2.2B |
| Year 3 | $2.4B | $548M | $169M | $175M | $2.0B |
| Year 4 | $2.5B | $571M | $155M | $202M | $1.8B |
| Year 5 | $2.6B | $588M | $140M | $226M | $1.6B |
The exit and the buyer's return
| Exit | Amount | |
|---|---|---|
| Exit multiple | 10.2× EBITDA | today's trading multiple, before any premium |
| Enterprise value at exit | $6.0B | |
| − Debt left | $1.6B | |
| = Buyer's equity | $4.4B | |
| Money multiple | 1.25× | on $3.5B put in |
| Buyer's yearly return (IRR) | 4.5% |
Price against return
What the buyer makes at other premiums over today's $124.33; the IRR reaches 20% at $112.00 a share.
| Premium | Price a share | Buyer's IRR |
|---|---|---|
| 10% | $136.76 | 10.7% |
| 20% | $149.20 | 7.3% |
| 30% | $161.63 | 4.5% |
| 40% | $174.06 | 2.1% |
| 50% | $186.50 | −0.1% |
The figures used
| Figure | Amount | |
|---|---|---|
| Revenue, last 12 months | $2.0B | |
| EBITDA, last 12 months | $450M | 22.5% of revenue |
| Depreciation and amortization | $54.2M | |
| Capital spending | $99.3M | |
| Debt | $500M | |
| Cash | $222M | |
| Share price | $124.33 | on Oct 30, 2026 |
Fixed rules, the same as the interactive view's starting point: the shares are bought at today's price plus 30%, the company's debt is refinanced and fees take 2%. New debt is the least of 5.5× EBITDA, 65% of the price and the amount whose interest EBITDA covers 2 times, at 7.65% a year (SOFR 3.89% plus the high-yield B spread 3.26% plus 0.5%, rates of Oct 15, 2026). Revenue grows 8.0% in the first year — the company's own rate, held between −3% and +8% — fading to 3% by year 5; the EBITDA margin, depreciation and capital spending stay at today's share of revenue; working capital takes 10% of each year's added revenue; tax is 22% of profit after interest. Every dollar of free cash flow repays debt. After 5 years the buyer sells at today's multiple of EBITDA.
What a takeover could cost
Takeovers in its sector paid a median premium of 40% over the share price before the deal (the middle half 14.7% to 60.2%), according to the 20 merger proxies and tender-offer responses on EDGAR that state a premium. At the median, Covista would cost about $174.06 a share, $6.0B for all its shares.
| Premium | % | Price a share | All shares |
|---|---|---|---|
| Low end (a quarter of deals paid less) | 14.7% | $142.61 | $4.9B |
| Median | 40% | $174.06 | $6.0B |
| High end (a quarter paid more) | 60.2% | $199.18 | $6.9B |
The odds, from history
Historically 4.2% of companies with its figures were bought within a year (0.84× the average). Its figures put it in decile 4 of 10 (10 = the most likely to be bought). The odds come from a model of every merger proxy, tender-offer response and going-private statement filed on EDGAR since 2011, set against each company's size, margins, debt, cash flow and growth the year before.
Covista's latest quarter
Covista, Q1 FY27: revenue $512M (+11% year over year), operating margin 19.2%, net earnings $67.4M, operating cash flow $114M. The chart follows the revenue to costs, profit and cash.
Questions
Is Covista being acquired?
No headline, 8-K or 13D about a sale is on file in the last year.
Could private equity buy Covista?
A leveraged buyout at today's price plus 30% ($161.63 a share) would return about 5% a year to a private-equity buyer over 5 years; the most a buyer could pay for a 20% return is $112.00 a share (−10% against today's $124.33).
What would a takeover of Covista cost?
Takeovers in its sector paid a median premium of 40% over the share price before the deal (the middle half 14.7% to 60.2%), according to the 20 merger proxies and tender-offer responses on EDGAR that state a premium. At the median, Covista would cost about $174.06 a share, $6.0B for all its shares.
Updated Nov 8, 2026. Read automatically from SEC filings and public data; errors are possible. Not investment advice.