Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| MLCMI | ALMAR | SEC | AAA | COM | | G8C0 | |
| ENXTPA:MLCMI | ENXTPA:ALMAR | ENXTPA:SEC | ENXTPA:AAA | BME:COM | | DB:G8C0 | |
Historical Revenue Growth | | | | | | | | |
5Y CAGR | 4.6% | -6.2% | 5.9% | NM- | 9.3% | | -5.3% | |
3Y CAGR | 9.7% | -8.3% | 9.0% | 28.4% | 10.7% | | 10.9% | |
Latest Twelve Months | 2.0% | -28.9% | 23.2% | 2.4% | -0.3% | | -7.2% | |
| | | | | | | | |
Historical EBIT Profit Margin | | | | | | | | |
5 Year Average Margin | 2.1% | -2.0% | -1.9% | 6.5% | 4.6% | | -4.7% | |
Prior Fiscal Year | 0.3% | -5.4% | -4.7% | 6.4% | 1.3% | | -0.4% | |
Latest Fiscal Year | -3.8% | -3.6% | -6.4% | 5.7% | 9.3% | | -2.1% | |
Latest Twelve Months | -3.8% | -3.6% | -6.4% | 5.7% | 9.3% | | -1.3% | |
| | | | | | | | |
Current Trading Multiples | | | | | | | | |
EV / LTM Revenue | 1.17x | 0.15x | 1.15x | 0.99x | 1.85x | | 0.24x | |
EV / LTM EBIT | -30.8x | -4.2x | -18.1x | 17.2x | 20.0x | | -18.6x | |
Price / LTM Sales | 1.12x | 0.04x | 0.87x | 0.52x | 1.84x | | 0.16x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
Benchmark EV / LTM Revenue | 0.15x | 1.15x | 1.85x | | | | | |
Historical EV / LTM Revenue | 0.29x | 0.81x | 1.35x | | | | | |
| | | | | | | | |
Selected EV / LTM Revenue | 0.31x | 0.33x | 0.34x | | | | | |
(x) LTM Revenue | 21 | 21 | 21 | | | | | |
(=) Implied Enterprise Value | 6 | 7 | 7 | | | | | |
(-) Non-shareholder Claims * | (2) | (2) | (2) | | | | | |
(=) Equity Value | 5 | 5 | 5 | | | | | |
(/) Shares Outstanding | 1.0 | 1.0 | 1.0 | | | | | |
Implied Value Range | 4.48 | 4.82 | 5.15 | | | | | |
FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | | Market Price | | | |
Implied Value Range (Trading Cur) | 4.48 | 4.82 | 5.15 | | 3.12 | | | |
Upside / (Downside) | 43.7% | 54.4% | 65.0% | | | | | |