| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| ZEOT | JUFO | DOMT | KRDI | SUGR | | COSG | |
| CASE:ZEOT | CASE:JUFO | CASE:DOMT | CASE:KRDI | CASE:SUGR | | CASE:COSG | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 9.3% | 26.1% | 28.2% | NM- | 21.3% | | 67.4% | |
| 3Y CAGR | 25.0% | 40.3% | 40.0% | 34.5% | 24.2% | | 189.1% | |
| Latest Twelve Months | -15.9% | 33.6% | 6.0% | 60.3% | 40.7% | | -10.5% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 0.2% | 12.1% | 9.1% | 34.6% | 15.2% | | -43.5% | |
| Prior Fiscal Year | 0.5% | 11.5% | 11.1% | 34.0% | 21.6% | | 7.0% | |
| Latest Fiscal Year | 0.1% | 18.9% | 11.4% | 36.0% | 18.9% | | 7.6% | |
| Latest Twelve Months | 0.0% | 12.5% | 9.5% | 32.7% | 17.7% | | 3.8% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 0.24x | 1.09x | 0.86x | 5.04x | 1.12x | | 1.19x | |
| EV / LTM EBIT | -866.0x | 8.8x | 9.1x | 15.4x | 6.3x | | 31.2x | |
| Price / LTM Sales | 0.24x | 0.93x | 0.62x | 2.91x | 0.78x | | 0.90x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.24x | 1.09x | 5.04x | | | | | |
| Historical EV / LTM Revenue | 0.96x | 4.33x | 38.14x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 1.58x | 1.66x | 1.74x | | | | | |
| (x) LTM Revenue | 925 | 925 | 925 | | | | | |
| (=) Implied Enterprise Value | 1,459 | 1,536 | 1,613 | | | | | |
| (-) Non-shareholder Claims * | (266) | (266) | (266) | | | | | |
| (=) Equity Value | 1,193 | 1,270 | 1,347 | | | | | |
| (/) Shares Outstanding | 624.0 | 624.0 | 624.0 | | | | | |
| Implied Value Range | 1.91 | 2.04 | 2.16 | | | | | |
| FX Rate: EGP/EGP | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 1.91 | 2.04 | 2.16 | | 1.34 | | | |
| Upside / (Downside) | 42.7% | 51.9% | 61.1% | | | | | |