| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| MASR | ELKA | OCDI | EALR | RREI | | TMGH | |
| CASE:MASR | CASE:ELKA | CASE:OCDI | CASE:EALR | CASE:RREI | | CASE:TMGH | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 30.9% | -14.6% | 12.6% | -4.7% | 9.6% | | 29.4% | |
| 3Y CAGR | 56.0% | -39.7% | 12.1% | 14.3% | 18.9% | | 40.6% | |
| Latest Twelve Months | 4.3% | 28.5% | -5.6% | 3.7% | 6.6% | | 50.1% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 35.1% | 23.1% | 15.8% | -5.2% | 5.2% | | 24.5% | |
| Prior Fiscal Year | 37.7% | 49.2% | 17.1% | 0.9% | 13.2% | | 24.4% | |
| Latest Fiscal Year | 45.2% | 49.6% | 33.2% | 2.0% | -13.7% | | 27.6% | |
| Latest Twelve Months | 45.2% | 49.6% | 33.2% | 7.2% | -27.0% | | 27.6% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 1.17x | 1.81x | 2.39x | 2.39x | 4.65x | | 2.93x | |
| EV / LTM EBIT | 2.6x | 3.6x | 7.2x | 33.2x | -17.2x | | 10.6x | |
| Price / LTM Sales | 1.10x | 4.04x | 2.30x | 2.48x | 6.59x | | 2.27x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 1.17x | 2.39x | 4.65x | | | | | |
| Historical EV / LTM Revenue | 1.78x | 2.12x | 2.93x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 2.69x | 2.83x | 2.97x | | | | | |
| (x) LTM Revenue | 42,670 | 42,670 | 42,670 | | | | | |
| (=) Implied Enterprise Value | 114,756 | 120,796 | 126,835 | | | | | |
| (-) Non-shareholder Claims * | (28,266) | (28,266) | (28,266) | | | | | |
| (=) Equity Value | 86,490 | 92,529 | 98,569 | | | | | |
| (/) Shares Outstanding | 2,063.6 | 2,063.6 | 2,063.6 | | | | | |
| Implied Value Range | 41.91 | 44.84 | 47.77 | | | | | |
| FX Rate: EGP/EGP | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 41.91 | 44.84 | 47.77 | | 46.90 | | | |
| Upside / (Downside) | -10.6% | -4.4% | 1.8% | | | | | |