| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| ARAB | GIHD | GGCC | AREH | AMER | | UNIT | |
| CASE:ARAB | CASE:GIHD | CASE:GGCC | CASE:AREH | CASE:AMER | | CASE:UNIT | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | -1.1% | -25.5% | -2.2% | 10.6% | -1.1% | | 20.8% | |
| 3Y CAGR | 14.1% | NM- | -8.6% | 26.7% | 0.9% | | 41.7% | |
| Latest Twelve Months | 30.0% | -62.0% | -7.2% | -34.0% | 14.8% | | -5.6% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 3.8% | 33.8% | 11.1% | 20.6% | 8.9% | | 52.1% | |
| Prior Fiscal Year | 6.0% | 9.6% | 19.1% | 38.1% | 15.4% | | 57.6% | |
| Latest Fiscal Year | 11.7% | -77.8% | 11.1% | 47.8% | 18.8% | | 60.2% | |
| Latest Twelve Months | 11.7% | -77.8% | 11.1% | 9.1% | 18.8% | | 60.2% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 2.25x | 118.20x | 1.06x | 18.04x | 1.82x | | 4.13x | |
| EV / LTM EBIT | 19.2x | -151.9x | 9.6x | 197.9x | 9.7x | | 6.9x | |
| Price / LTM Sales | 1.07x | 128.11x | 0.81x | 20.37x | 0.91x | | 4.68x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 1.06x | 2.25x | 118.20x | | | | | |
| Historical EV / LTM Revenue | 4.13x | 4.99x | 8.06x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 3.66x | 3.86x | 4.05x | | | | | |
| (x) LTM Revenue | 379 | 379 | 379 | | | | | |
| (=) Implied Enterprise Value | 1,390 | 1,463 | 1,536 | | | | | |
| (-) Non-shareholder Claims * | 207 | 207 | 207 | | | | | |
| (=) Equity Value | 1,597 | 1,670 | 1,743 | | | | | |
| (/) Shares Outstanding | 232.8 | 232.8 | 232.8 | | | | | |
| Implied Value Range | 6.86 | 7.17 | 7.49 | | | | | |
| FX Rate: EGP/EGP | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 6.86 | 7.17 | 7.49 | | 7.62 | | | |
| Upside / (Downside) | -10.0% | -5.9% | -1.7% | | | | | |