| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| IFF | SXT | NITO | SY1 | RBT | | TRPZ | |
| BASE:IFF | NYSE:SXT | NasdaqCM:NITO | DB:SY1 | ENXTPA:RBT | | TASE:TRPZ | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 17.4% | 3.3% | 3.6% | 8.0% | 6.6% | | 42.5% | |
| 3Y CAGR | -0.5% | 4.1% | -21.7% | 9.3% | 10.2% | | 30.3% | |
| Latest Twelve Months | 0.0% | 6.9% | -20.2% | 5.7% | 5.4% | | 48.4% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 8.6% | 12.6% | -1573.5% | 12.7% | 14.5% | | 16.5% | |
| Prior Fiscal Year | 5.3% | 12.3% | -2249.4% | 11.3% | 14.6% | | 14.3% | |
| Latest Fiscal Year | 6.3% | 12.7% | -2057.1% | 14.2% | 15.3% | | 14.7% | |
| Latest Twelve Months | 6.3% | 12.7% | -2057.1% | 14.2% | 16.0% | | 14.7% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 2.41x | 2.45x | 2.86x | 2.91x | 2.27x | | 4.50x | |
| EV / LTM EBIT | 38.2x | 19.3x | -0.1x | 20.5x | 14.2x | | 30.7x | |
| Price / LTM Sales | 1.61x | 2.04x | 18.41x | 2.66x | 2.09x | | 3.85x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 2.27x | 2.45x | 2.91x | | | | | |
| Historical EV / LTM Revenue | 3.31x | 4.53x | 10.33x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 3.56x | 3.75x | 3.93x | | | | | |
| (x) LTM Revenue | 189 | 189 | 189 | | | | | |
| (=) Implied Enterprise Value | 673 | 708 | 743 | | | | | |
| (-) Non-shareholder Claims * | (122) | (122) | (122) | | | | | |
| (=) Equity Value | 551 | 586 | 622 | | | | | |
| (/) Shares Outstanding | 100.8 | 100.8 | 100.8 | | | | | |
| Implied Value Range | 5.47 | 5.82 | 6.17 | | | | | |
| FX Rate: USD/ILS | 0.3 | 0.3 | 0.3 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 20.17 | 21.47 | 22.77 | | 26.68 | | | |
| Upside / (Downside) | -24.4% | -19.5% | -14.7% | | | | | |