| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| BLNK | BEEM | NVVE | ALFN.F | ABLZ.F | | 7U6 | |
| NasdaqCM:BLNK | NasdaqCM:BEEM | NasdaqCM:NVVE | OTCPK:ALFN.F | OTCPK:ABLZ.F | | DB:7U6 | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 114.8% | 57.4% | 15.4% | 27.8% | 3.3% | | 23.6% | |
| 3Y CAGR | 82.0% | 76.3% | 8.0% | 25.0% | 4.3% | | 20.1% | |
| Latest Twelve Months | -10.2% | -26.8% | -36.6% | -3.3% | 2.1% | | -17.7% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | -185.4% | -58.4% | -458.9% | 9.0% | 13.0% | | -84.2% | |
| Prior Fiscal Year | -74.8% | -23.5% | -385.3% | 8.5% | 15.2% | | -83.2% | |
| Latest Fiscal Year | -49.4% | -32.6% | -387.1% | -6.2% | 16.5% | | -58.3% | |
| Latest Twelve Months | -49.4% | -32.6% | -387.1% | -6.2% | 17.5% | | -58.3% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 0.19x | 0.39x | 2.34x | 0.62x | 2.97x | | 0.84x | |
| EV / LTM EBIT | -0.4x | -1.2x | -0.6x | -10.1x | 17.0x | | -1.4x | |
| Price / LTM Sales | 0.54x | 0.44x | 0.52x | 0.56x | 2.87x | | 0.62x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.19x | 0.62x | 2.97x | | | | | |
| Historical EV / LTM Revenue | 0.84x | 10.32x | 20.81x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 1.24x | 1.31x | 1.37x | | | | | |
| (x) LTM Revenue | 417 | 417 | 417 | | | | | |
| (=) Implied Enterprise Value | 517 | 545 | 572 | | | | | |
| (-) Non-shareholder Claims * | (92) | (92) | (92) | | | | | |
| (=) Equity Value | 425 | 452 | 480 | | | | | |
| (/) Shares Outstanding | 458.2 | 458.2 | 458.2 | | | | | |
| Implied Value Range | 0.93 | 0.99 | 1.05 | | | | | |
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 0.81 | 0.86 | 0.91 | | 0.50 | | | |
| Upside / (Downside) | 60.0% | 70.3% | 80.5% | | | | | |