| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| EPI A | BEIA B | TREL B | TROAX | 2II | | SVKB | |
| OM:EPIA | OM:BEIAB | OM:TRELB | OM:TROAX | DB:2II | | DB:SVKB | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 9.3% | 9.3% | -1.4% | 10.6% | 5.0% | | 3.5% | |
| 3Y CAGR | 17.1% | 16.3% | 12.8% | 3.4% | 9.5% | | 12.8% | |
| Latest Twelve Months | 3.9% | 6.0% | 2.4% | 0.7% | 7.0% | | -1.8% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 21.3% | 13.6% | 15.6% | 18.2% | 15.5% | | 17.6% | |
| Prior Fiscal Year | 21.9% | 12.5% | 16.1% | 18.8% | 16.0% | | 18.2% | |
| Latest Fiscal Year | 19.1% | 12.8% | 16.0% | 16.0% | 17.3% | | 15.5% | |
| Latest Twelve Months | 19.5% | 13.0% | 15.9% | 12.7% | 17.5% | | 17.4% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 3.88x | 2.59x | 2.64x | 2.75x | 3.56x | | 2.78x | |
| EV / LTM EBIT | 19.9x | 19.9x | 16.6x | 21.7x | 20.4x | | 16.0x | |
| Price / LTM Sales | 3.66x | 2.14x | 2.39x | 2.84x | 3.45x | | 2.47x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 2.59x | 2.75x | 3.88x | | | | | |
| Historical EV / LTM Revenue | 2.34x | 2.63x | 4.06x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 2.58x | 2.71x | 2.85x | | | | | |
| (x) LTM Revenue | 121,458 | 121,458 | 121,458 | | | | | |
| (=) Implied Enterprise Value | 312,814 | 329,278 | 345,742 | | | | | |
| (-) Non-shareholder Claims * | (37,317) | (37,317) | (37,317) | | | | | |
| (=) Equity Value | 275,497 | 291,961 | 308,425 | | | | | |
| (/) Shares Outstanding | 1,254.4 | 1,254.4 | 1,254.4 | | | | | |
| Implied Value Range | 219.63 | 232.75 | 245.88 | | | | | |
| FX Rate: SEK/EUR | 11.2 | 11.2 | 11.2 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 19.61 | 20.79 | 21.96 | | 21.34 | | | |
| Upside / (Downside) | -8.1% | -2.6% | 2.9% | | | | | |