| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| CRBU | SGMO | CRSP | DYAI | ONCO | | EDIT | |
| NasdaqGS:CRBU | NasdaqCM:SGMO | NasdaqGM:CRSP | NasdaqCM:DYAI | NasdaqCM:ONCO | | NasdaqGS:EDIT | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 11.5% | -10.8% | -33.6% | 15.8% | NM- | | 9.5% | |
| 3Y CAGR | 1.4% | -19.5% | -65.6% | 13.3% | NM- | | 8.2% | |
| Latest Twelve Months | -71.0% | -67.2% | -89.9% | 20.6% | NM | | -58.6% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | -711.6% | -249.1% | -7676.4% | -441.2% | -7788.4% | | -575.5% | |
| Prior Fiscal Year | -336.6% | -64.9% | -60.0% | -282.6% | NA | | -216.6% | |
| Latest Fiscal Year | -1622.1% | -170.2% | -1250.4% | -168.2% | -27161.9% | | -739.4% | |
| Latest Twelve Months | -1622.1% | -170.2% | -1250.4% | -168.2% | -735.2% | | -739.4% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | -15.16x | 2.36x | 30.03x | 9.56x | 9.35x | | -4.62x | |
| EV / LTM EBIT | 0.9x | -1.4x | -2.4x | -5.7x | -1.3x | | 0.6x | |
| Price / LTM Sales | 7.15x | 2.55x | 75.05x | 10.76x | 0.32x | | 2.64x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | -15.16x | 9.35x | 30.03x | | | | | |
| Historical EV / LTM Revenue | -4.62x | 16.89x | 47.67x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | -1.57x | -1.65x | -1.73x | | | | | |
| (x) LTM Revenue | 32 | 32 | 32 | | | | | |
| (=) Implied Enterprise Value | (51) | (53) | (56) | | | | | |
| (-) Non-shareholder Claims * | 235 | 235 | 235 | | | | | |
| (=) Equity Value | 184 | 182 | 179 | | | | | |
| (/) Shares Outstanding | 83.0 | 83.0 | 83.0 | | | | | |
| Implied Value Range | 2.22 | 2.19 | 2.16 | | | | | |
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 2.22 | 2.19 | 2.16 | | 1.12 | | | |
| Upside / (Downside) | 98.2% | 95.3% | 92.4% | | | | | |