| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| WILC | WLFD | BLDI | GEFR | RMLI | | HMAM | |
| TASE:WILC | TASE:WLFD | TASE:BLDI | TASE:GEFR | TASE:RMLI | | TASE:HMAM | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 7.8% | 7.8% | NM- | NM- | 4.5% | | -5.5% | |
| 3Y CAGR | 8.2% | 8.2% | NM- | -41.6% | 4.6% | | -4.2% | |
| Latest Twelve Months | 6.0% | 6.0% | NM | -7.7% | 2.8% | | -10.4% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 9.4% | 9.2% | 5.6% | -6718.2% | 4.5% | | 3.3% | |
| Prior Fiscal Year | 3.7% | 3.5% | 2.5% | -4776.8% | 4.4% | | 3.3% | |
| Latest Fiscal Year | 11.5% | 11.3% | 2.3% | -5210.7% | 5.0% | | 3.3% | |
| Latest Twelve Months | 11.5% | 11.3% | 10.4% | -5210.7% | 5.0% | | 3.3% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 0.80x | 0.53x | 1.32x | 1189.91x | 0.65x | | 0.35x | |
| EV / LTM EBIT | 7.0x | 4.7x | 12.7x | -22.8x | 13.1x | | 10.3x | |
| Price / LTM Sales | 1.32x | 0.62x | 0.85x | 887.48x | 0.49x | | 0.25x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.53x | 0.80x | 1189.91x | | | | | |
| Historical EV / LTM Revenue | 0.35x | 0.46x | 0.53x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 0.41x | 0.44x | 0.46x | | | | | |
| (x) LTM Revenue | 244 | 244 | 244 | | | | | |
| (=) Implied Enterprise Value | 101 | 106 | 111 | | | | | |
| (-) Non-shareholder Claims * | (24) | (24) | (24) | | | | | |
| (=) Equity Value | 76 | 82 | 87 | | | | | |
| (/) Shares Outstanding | 14.2 | 14.2 | 14.2 | | | | | |
| Implied Value Range | 5.38 | 5.75 | 6.13 | | | | | |
| FX Rate: ILS/ILS | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 5.38 | 5.75 | 6.13 | | 4.35 | | | |
| Upside / (Downside) | 23.6% | 32.2% | 40.8% | | | | | |