Mahindra CIE Automotive (MACA) has approved the purchase of a private company named Aurangabad Electricals (AEL), a tier-1 supplier of aluminium die-casted components for two-wheelers and passenger vehicles. Our estimates (derived from MACA\u2019s suggested deal multiple of 6.7x EV\/Ebitda) suggest AEL acquisition is ~15-16x FY20e EPS. The AEL valuations thus appear reasonable to us considering the implied controlling premium for the transaction and the key technology addition AEL brings to MACA. On the balance sheet side, our initial workings suggest a likely creation of `4-bn goodwill, which is likely to depress RoCEs in initial years. We have not yet introduced financials from AEL in our model; MACA is available at an attractive FCF yield of 5.2% CY18. We maintain our Buy rating on the stock and value it at 18x CY20e EPS, arriving at a target price of `340 Deal and funding highlights MACA will pay a net equity consideration of Rs 8.3 bn on a cash basis. As per MACA, the deal is valued at 8.7x EV\/Ebitda FY19e\/FY20e respectively. It implies an expectation of 30% y-o-y Ebitda increase from AEL in FY20e. Highlights of AEL AEL is a crucial supplier to a number of domestic and global two-wheeler and passenger car OEMs and tier-1 companies. It is likely to report revenues of `8.6 bn (up 34% y-o-y) in FY19. Its operating performance is reasonable with Ebitda margin at 12% in FY19e, RoCE at ~21% in FY18e. Our view MACA\u2019s earnings performance over past two years has been based on new customers and new products while improving plant efficiencies along with seamless integration of acquired inorganic assets (earlier Bill Forge and now AEL). We believe growth prospects will remain strong over the medium to long term, aided via both organic and inorganic routes . MACA\u2019s valuations could eventually start reflecting its MNC parentage as its performance consistency continues.