| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| ALCRB | RYQ | 27A | DDPN | EAC | | LNZN.F | |
| ENXTPA:ALCRB | DB:RYQ | DB:27A | WBAG:DDPN | DB:EAC | | OTCPK:LNZN.F | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | -53.3% | 2.6% | 2.8% | -4.3% | 0.2% | | 4.3% | |
| 3Y CAGR | -42.8% | 5.0% | -4.2% | -0.5% | -3.6% | | 6.7% | |
| Latest Twelve Months | -4.9% | -0.8% | -0.5% | 2.6% | 1.9% | | 5.7% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | -23176.3% | 0.6% | 8.0% | 14.7% | 13.3% | | 2.4% | |
| Prior Fiscal Year | -37294.3% | 0.4% | 3.3% | 14.1% | 11.6% | | -3.0% | |
| Latest Fiscal Year | -120362.5% | 5.1% | 4.8% | 15.1% | 14.7% | | 1.9% | |
| Latest Twelve Months | -46267.5% | 5.1% | 4.8% | 15.1% | 14.7% | | 1.9% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 237.50x | 0.62x | 0.48x | 2.91x | 1.52x | | 1.15x | |
| EV / LTM EBIT | -0.5x | 12.2x | 10.0x | 19.3x | 10.3x | | 61.3x | |
| Price / LTM Sales | 1313.94x | 0.22x | 0.16x | 2.50x | 1.07x | | 0.41x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.48x | 1.52x | 237.50x | | | | | |
| Historical EV / LTM Revenue | 1.15x | 1.36x | 2.05x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 1.14x | 1.20x | 1.26x | | | | | |
| (x) LTM Revenue | 2,664 | 2,664 | 2,664 | | | | | |
| (=) Implied Enterprise Value | 3,028 | 3,187 | 3,346 | | | | | |
| (-) Non-shareholder Claims * | (1,965) | (1,965) | (1,965) | | | | | |
| (=) Equity Value | 1,063 | 1,222 | 1,381 | | | | | |
| (/) Shares Outstanding | 42.8 | 42.8 | 42.8 | | | | | |
| Implied Value Range | 24.84 | 28.57 | 32.29 | | | | | |
| FX Rate: EUR/USD | 0.9 | 0.9 | 0.9 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 26.87 | 30.90 | 34.93 | | 32.09 | | | |
| Upside / (Downside) | -16.3% | -3.7% | 8.8% | | | | | |