| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| INFA | ULY | ENFN | BOX | RPD | | VNUE | |
| NYSE:INFA | NasdaqCM:ULY | NYSE:ENFN | NYSE:BOX | NasdaqGM:RPD | | OTCPK:VNUE | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 4.7% | NM- | 27.8% | 9.4% | 20.9% | | 44.9% | |
| 3Y CAGR | 4.3% | -1.3% | 21.8% | 7.6% | 16.4% | | 186.7% | |
| Latest Twelve Months | 2.8% | -22.6% | 15.5% | 5.0% | 8.5% | | -36.3% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 4.3% | -19.3% | -51.9% | 0.0% | -12.1% | | -2402.9% | |
| Prior Fiscal Year | 5.9% | -13.4% | 6.8% | 5.0% | -4.0% | | -4888.0% | |
| Latest Fiscal Year | 8.5% | -19.0% | 3.1% | 7.3% | 4.2% | | -266.5% | |
| Latest Twelve Months | 8.5% | -19.0% | 3.1% | 7.3% | 4.2% | | -612.2% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 3.45x | 0.33x | 4.92x | 4.43x | 2.34x | | 7.91x | |
| EV / LTM EBIT | 40.5x | -1.7x | 161.1x | 60.7x | 55.5x | | -1.3x | |
| Price / LTM Sales | 3.07x | 0.04x | 6.74x | 3.96x | 1.79x | | 3.49x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.33x | 3.45x | 4.92x | | | | | |
| Historical EV / LTM Revenue | 6.20x | 22.04x | 1304.04x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 7.41x | 7.80x | 8.19x | | | | | |
| (x) LTM Revenue | 0 | 0 | 0 | | | | | |
| (=) Implied Enterprise Value | 3 | 3 | 3 | | | | | |
| (-) Non-shareholder Claims * | (2) | (2) | (2) | | | | | |
| (=) Equity Value | 1 | 1 | 1 | | | | | |
| (/) Shares Outstanding | 3,074.2 | 3,074.2 | 3,074.2 | | | | | |
| Implied Value Range | 0.00 | 0.00 | 0.00 | | | | | |
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 0.00 | 0.00 | 0.00 | | 0.00 | | | |
| Upside / (Downside) | -14.3% | -3.1% | 8.0% | | | | | |