Deal Flow
Letter · prints on one page
Transaction tear sheetData as of Nov 7, 2026
M&A · Financials · Real Estate Investment Trusts

MCME Carrell to acquire City Office REIT, Inc.

Announced Jul 31, 2025 · Closed Jan 9, 2026

Deal value$1.10BEV $1.10B
Premium26.0%To unaffected price
EV / Adj. EBITDA—6.5x EV / Revenue
ConsiderationAll cash$7.00 per share

Transaction

Acquirer
MCME Carrell
Target
City Office REIT, Inc. (CIO)
Buyer type
Strategic
Offer price per share
$7.00
Enterprise value
$1.10B
Status
Closed Jan 9, 2026

Deal protections

Break fee (target pays)
$16.0M · 1.5%
Reverse fee (buyer pays)
$35.0M · 3.2%
Go-shop
No-shop
Financing
—

Advisors

To the acquirer
Eastdil Secured
To the target
Raymond James

Sector context · Financials

Comparable deals
59 in the prior 24 months
Premium
26.0% vs. 34.0% sector median
EV / Adj. EBITDA
Sector median 11.7x
Break fee
1.5% vs. 3.7% sector median

Timeline

  1. AnnouncedJul 31, 2025
  2. Proxy filedAug 22, 2025
  3. Definitive proxySep 8, 2025
  4. Shareholder voteOct 16, 2025
  5. ClosedJan 9, 2026

Valuation · fairness opinions

Discounted cash flow$3.64$7.13
Trading comparables$4.43$7.47
Trading comparables$4.50$7.20
Trading comparables$4.91$8.23
Premiums paid$5.77$7.96
Offer $7.00

Implied value per City Office REIT, Inc. share by analysis.

Sources
  • 8-K (EX-99.1) · Jul 31, 2025
  • DEFA14A · Jul 31, 2025
  • 8-K (EX-99.1) · Jan 9, 2026

Adj. EBITDA is operating income + D&A + impairment, restructuring, deal costs and stock compensation, less any large gain on a sale, last twelve months, from the target's filings. Calculated by Castle, so it can differ from a bank's adjusted figure.

Prepared with Castle from public SEC EDGAR filings. Figures are extracted automatically; verify against the source documents. Not investment advice.