Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| MEOR | MOBG | ELGS | SERC | MOBT | | EMAI | |
| BVB:MEOR | BVB:MOBG | BVB:ELGS | BVB:SERC | BVB:MOBT | | BVB:EMAI | |
Historical Revenue Growth | | | | | | | | |
5Y CAGR | -6.9% | -12.1% | -30.4% | 2.6% | NM- | | -0.7% | |
3Y CAGR | -9.1% | -12.1% | -51.1% | 10.0% | NM- | | -6.7% | |
Latest Twelve Months | -10.7% | -10.3% | 5.4% | 12.4% | NM | | -4.8% | |
| | | | | | | | |
Historical EBIT Profit Margin | | | | | | | | |
5 Year Average Margin | 3.3% | -21.1% | -19.9% | 0.8% | -57.2% | | 3.5% | |
Prior Fiscal Year | 8.2% | -25.7% | -18.8% | 12.9% | NA | | 2.7% | |
Latest Fiscal Year | 3.4% | -46.8% | -29.9% | 6.0% | NA | | 1.6% | |
Latest Twelve Months | 2.2% | -55.0% | -25.3% | 6.2% | NA | | 2.0% | |
| | | | | | | | |
Current Trading Multiples | | | | | | | | |
EV / LTM Revenue | 1.44x | 2.64x | 0.85x | 8.37x | NA | | 0.36x | |
EV / LTM EBIT | 65.0x | -4.8x | -3.3x | 136.1x | 0.7x | | 17.8x | |
Price / LTM Sales | 1.64x | 2.66x | 0.73x | 9.07x | NA | | 0.21x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
Benchmark EV / LTM Revenue | 0.85x | 2.04x | 8.37x | | | | | |
Historical EV / LTM Revenue | 0.16x | 0.25x | 0.39x | | | | | |
| | | | | | | | |
Selected EV / LTM Revenue | 0.31x | 0.33x | 0.35x | | | | | |
(x) LTM Revenue | 84 | 84 | 84 | | | | | |
(=) Implied Enterprise Value | 26 | 28 | 29 | | | | | |
(-) Non-shareholder Claims * | (12) | (12) | (12) | | | | | |
(=) Equity Value | 14 | 15 | 17 | | | | | |
(/) Shares Outstanding | 2.5 | 2.5 | 2.5 | | | | | |
Implied Value Range | 5.58 | 6.12 | 6.67 | | | | | |
FX Rate: RON/RON | 1.0 | 1.0 | 1.0 | | Market Price | | | |
Implied Value Range (Trading Cur) | 5.58 | 6.12 | 6.67 | | 7.00 | | | |
Upside / (Downside) | -20.4% | -12.5% | -4.7% | | | | | |