| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| DY2 | 2M6 | O23 | KB7 | 0HV | | SAUH.F | |
| DB:DY2 | XTRA:2M6 | DB:O23 | DB:KB7 | DB:0HV | | OTCPK:SAUH.F | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | -1.2% | 1.2% | -15.7% | NM- | 1.9% | | 9.4% | |
| 3Y CAGR | -3.6% | 2.4% | -1.6% | 0.3% | 0.0% | | 7.4% | |
| Latest Twelve Months | -4.3% | 2.7% | -1.7% | 0.7% | -2.2% | | 10.0% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 9.7% | 19.0% | -1.8% | 19.3% | 11.8% | | 24.8% | |
| Prior Fiscal Year | 7.3% | 18.5% | -2.5% | 20.6% | 12.8% | | 27.9% | |
| Latest Fiscal Year | 5.9% | 19.8% | -0.5% | 13.2% | 6.2% | | 25.0% | |
| Latest Twelve Months | 5.9% | 20.3% | -0.5% | 13.2% | 6.2% | | 25.0% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 1.19x | 3.76x | 0.91x | 2.27x | 1.26x | | 6.04x | |
| EV / LTM EBIT | 20.3x | 18.5x | -194.5x | 17.1x | 20.2x | | 24.2x | |
| Price / LTM Sales | 0.66x | 3.19x | 0.56x | 1.37x | 1.07x | | 6.15x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.91x | 1.26x | 3.76x | | | | | |
| Historical EV / LTM Revenue | 6.04x | 9.44x | 16.03x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 6.38x | 6.71x | 7.05x | | | | | |
| (x) LTM Revenue | 2,504 | 2,504 | 2,504 | | | | | |
| (=) Implied Enterprise Value | 15,969 | 16,809 | 17,650 | | | | | |
| (-) Non-shareholder Claims * | 262 | 262 | 262 | | | | | |
| (=) Equity Value | 16,231 | 17,071 | 17,912 | | | | | |
| (/) Shares Outstanding | 159.5 | 159.5 | 159.5 | | | | | |
| Implied Value Range | 101.79 | 107.06 | 112.34 | | | | | |
| FX Rate: CHF/USD | 0.8 | 0.8 | 0.8 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 124.11 | 130.54 | 136.97 | | 112.83 | | | |
| Upside / (Downside) | 10.0% | 15.7% | 21.4% | | | | | |