| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| BONAV A | ELUX A | LAIR | NOBI | NBZ | | SCC B | |
| OM:BONAVA | OM:ELUXA | NGM:LAIR | OM:NOBI | OM:NBZ | | NGM:SCCB | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | -11.9% | 2.7% | 6.6% | -5.4% | 14.1% | | 37.8% | |
| 3Y CAGR | -17.8% | 2.7% | -0.9% | -8.4% | 20.3% | | 8.4% | |
| Latest Twelve Months | -38.2% | 1.3% | 2.2% | -21.2% | 96.7% | | 7.5% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 5.8% | 2.0% | -115.9% | 2.6% | -8.0% | | -7.8% | |
| Prior Fiscal Year | 5.0% | -2.3% | -100.8% | -1.8% | -20.5% | | 2.5% | |
| Latest Fiscal Year | 0.3% | 0.7% | -159.2% | -3.3% | -1.2% | | -2.5% | |
| Latest Twelve Months | 0.3% | 0.7% | -159.2% | -3.3% | -1.2% | | -2.5% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 0.81x | 0.37x | 0.11x | 0.67x | 0.23x | | 0.49x | |
| EV / LTM EBIT | 300.4x | 50.9x | -0.1x | -20.1x | -19.0x | | -19.5x | |
| Price / LTM Sales | 0.35x | 0.16x | 0.74x | 0.22x | 0.25x | | 0.59x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.11x | 0.37x | 0.81x | | | | | |
| Historical EV / LTM Revenue | 0.49x | 1.29x | 3.72x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 0.84x | 0.88x | 0.92x | | | | | |
| (x) LTM Revenue | 33 | 33 | 33 | | | | | |
| (=) Implied Enterprise Value | 28 | 29 | 31 | | | | | |
| (-) Non-shareholder Claims * | 3 | 3 | 3 | | | | | |
| (=) Equity Value | 31 | 33 | 34 | | | | | |
| (/) Shares Outstanding | 31.9 | 31.9 | 31.9 | | | | | |
| Implied Value Range | 0.97 | 1.02 | 1.06 | | | | | |
| FX Rate: SEK/SEK | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 0.97 | 1.02 | 1.06 | | 0.61 | | | |
| Upside / (Downside) | 58.2% | 65.7% | 73.2% | | | | | |