| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| MCHP | TER | INTC | KLAC | ON | | AMK | |
| NasdaqGS:MCHP | NasdaqGS:TER | NasdaqGS:INTC | NasdaqGS:KLAC | NasdaqGS:ON | | DB:AMK | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | -3.6% | 4.2% | -5.9% | 16.5% | 5.1% | | 9.3% | |
| 3Y CAGR | -13.6% | -8.7% | -12.4% | 12.4% | 1.7% | | 1.0% | |
| Latest Twelve Months | -42.3% | 9.3% | -4.0% | 20.3% | -18.3% | | -1.9% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 25.6% | 25.9% | 12.9% | 37.0% | 23.5% | | 9.7% | |
| Prior Fiscal Year | 33.5% | 19.3% | 2.3% | 38.0% | 31.7% | | 7.2% | |
| Latest Fiscal Year | 8.5% | 19.4% | -7.2% | 37.0% | 27.0% | | 6.9% | |
| Latest Twelve Months | 8.5% | 20.7% | -6.3% | 40.2% | 20.2% | | 6.3% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 8.25x | 3.93x | 2.18x | 8.84x | 2.73x | | 0.69x | |
| EV / LTM EBIT | 96.7x | 19.0x | -34.3x | 22.0x | 13.5x | | 10.9x | |
| Price / LTM Sales | 7.11x | 4.34x | 1.61x | 8.67x | 2.63x | | 0.71x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 2.18x | 3.93x | 8.84x | | | | | |
| Historical EV / LTM Revenue | 0.87x | 0.97x | 1.25x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 0.91x | 0.95x | 1.00x | | | | | |
| (x) LTM Revenue | 6,274 | 6,274 | 6,274 | | | | | |
| (=) Implied Enterprise Value | 5,680 | 5,978 | 6,277 | | | | | |
| (-) Non-shareholder Claims * | 126 | 126 | 126 | | | | | |
| (=) Equity Value | 5,805 | 6,104 | 6,403 | | | | | |
| (/) Shares Outstanding | 247.1 | 247.1 | 247.1 | | | | | |
| Implied Value Range | 23.50 | 24.71 | 25.92 | | | | | |
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 20.70 | 21.76 | 22.83 | | 16.32 | | | |
| Upside / (Downside) | 26.8% | 33.3% | 39.9% | | | | | |