| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| SEYE | SHT B | DIST | INT | JDT | | PRRB | |
| OM:SEYE | NGM:SHTB | OM:DIST | OM:INT | NGM:JDT | | DB:PRRB | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 34.5% | 22.5% | -7.1% | 222.7% | -7.9% | | 20.6% | |
| 3Y CAGR | 47.9% | 6.5% | -13.9% | 203.3% | -11.4% | | 13.1% | |
| Latest Twelve Months | 10.8% | 175.1% | -24.0% | 40.3% | -11.2% | | -13.1% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | -113.9% | -561.0% | 0.2% | -4.4% | -347.2% | | 4.4% | |
| Prior Fiscal Year | -93.6% | -1066.4% | -3.8% | 44.0% | -254.6% | | 0.7% | |
| Latest Fiscal Year | -70.5% | -539.0% | -5.1% | 39.4% | -464.9% | | 7.8% | |
| Latest Twelve Months | -69.7% | -448.6% | -5.1% | 39.4% | -451.1% | | 7.9% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 7.44x | 27.68x | 0.19x | 7.96x | 4.58x | | 0.41x | |
| EV / LTM EBIT | -10.7x | -6.2x | -3.8x | 20.2x | -1.0x | | 5.2x | |
| Price / LTM Sales | 7.16x | 38.34x | 0.01x | 7.85x | 4.30x | | 0.41x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.19x | 7.44x | 27.68x | | | | | |
| Historical EV / LTM Revenue | 0.50x | 0.96x | 3.19x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 0.66x | 0.69x | 0.73x | | | | | |
| (x) LTM Revenue | 2,416 | 2,416 | 2,416 | | | | | |
| (=) Implied Enterprise Value | 1,586 | 1,670 | 1,753 | | | | | |
| (-) Non-shareholder Claims * | 3 | 3 | 3 | | | | | |
| (=) Equity Value | 1,589 | 1,673 | 1,756 | | | | | |
| (/) Shares Outstanding | 164.5 | 164.5 | 164.5 | | | | | |
| Implied Value Range | 9.66 | 10.17 | 10.68 | | | | | |
| FX Rate: SEK/EUR | 10.9 | 10.9 | 10.9 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 0.89 | 0.94 | 0.98 | | 0.53 | | | |
| Upside / (Downside) | 67.9% | 76.7% | 85.6% | | | | | |