| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| 6V8 | AGLR.F | EVRI | DCOVE | PHTV | | GPPL | |
| DB:6V8 | OTCPK:AGLR.F | NYSE:EVRI | JMSE:DCOVE | CASE:PHTV | | CASE:GPPL | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | -10.8% | 2.3% | 7.3% | 0.6% | 44.8% | | -4.0% | |
| 3Y CAGR | -59.8% | 9.1% | 4.7% | 26.0% | 88.5% | | 0.1% | |
| Latest Twelve Months | -83.2% | 10.2% | -5.9% | -15.7% | 62.9% | | -10.2% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | -551.6% | 16.2% | 19.8% | 8.7% | 13.5% | | 35.3% | |
| Prior Fiscal Year | -251.5% | 18.9% | 23.1% | 25.8% | 35.9% | | 45.1% | |
| Latest Fiscal Year | -1704.1% | 12.6% | 17.2% | 20.4% | 38.2% | | 41.7% | |
| Latest Twelve Months | -1557.5% | 12.6% | 16.7% | 16.9% | 38.2% | | 50.4% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 40.38x | 0.48x | 1.99x | 2.30x | 1.00x | | 12.30x | |
| EV / LTM EBIT | -2.6x | 3.8x | 11.9x | 13.6x | 2.6x | | 24.4x | |
| Price / LTM Sales | 32.82x | 0.13x | 1.63x | 2.26x | 1.46x | | 6.79x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.48x | 1.99x | 40.38x | | | | | |
| Historical EV / LTM Revenue | 10.24x | 12.13x | 14.07x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 10.58x | 11.14x | 11.70x | | | | | |
| (x) LTM Revenue | 85 | 85 | 85 | | | | | |
| (=) Implied Enterprise Value | 900 | 947 | 994 | | | | | |
| (-) Non-shareholder Claims * | (466) | (466) | (466) | | | | | |
| (=) Equity Value | 434 | 481 | 529 | | | | | |
| (/) Shares Outstanding | 577.6 | 577.6 | 577.6 | | | | | |
| Implied Value Range | 0.75 | 0.83 | 0.92 | | | | | |
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 0.75 | 0.83 | 0.92 | | 1.00 | | | |
| Upside / (Downside) | -24.8% | -16.7% | -8.5% | | | | | |