| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| DUST | DIST | NOTE | ANOT | BPCINS | | LEVEL | |
| OM:DUST | OM:DIST | OM:NOTE | OM:ANOT | NGM:BPCINS | | OM:LEVEL | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 11.4% | -7.1% | 17.2% | -23.3% | 20.9% | | 32.2% | |
| 3Y CAGR | 12.6% | -13.9% | 13.9% | -25.4% | 28.3% | | 17.7% | |
| Latest Twelve Months | -4.6% | -24.0% | -8.1% | -30.8% | 22.0% | | 2.5% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 2.9% | 0.2% | 9.1% | -158.6% | 20.5% | | -7.3% | |
| Prior Fiscal Year | 2.3% | -3.8% | 9.9% | -366.2% | 27.5% | | 0.2% | |
| Latest Fiscal Year | 1.7% | -6.9% | 9.0% | -202.6% | 20.4% | | -2.1% | |
| Latest Twelve Months | 0.4% | -6.9% | 9.0% | -202.6% | 20.4% | | -2.1% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 0.22x | 0.21x | 1.24x | 0.90x | 6.81x | | 0.52x | |
| EV / LTM EBIT | 57.9x | -3.1x | 13.7x | -0.4x | 33.4x | | -24.0x | |
| Price / LTM Sales | 0.06x | 0.04x | 1.18x | 1.78x | 7.19x | | 0.31x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.21x | 0.90x | 6.81x | | | | | |
| Historical EV / LTM Revenue | 0.52x | 0.69x | 0.97x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 0.60x | 0.63x | 0.67x | | | | | |
| (x) LTM Revenue | 371 | 371 | 371 | | | | | |
| (=) Implied Enterprise Value | 223 | 235 | 247 | | | | | |
| (-) Non-shareholder Claims * | (74) | (74) | (74) | | | | | |
| (=) Equity Value | 150 | 161 | 173 | | | | | |
| (/) Shares Outstanding | 193.9 | 193.9 | 193.9 | | | | | |
| Implied Value Range | 0.77 | 0.83 | 0.89 | | | | | |
| FX Rate: SEK/SEK | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 0.77 | 0.83 | 0.89 | | 0.60 | | | |
| Upside / (Downside) | 28.5% | 38.6% | 48.7% | | | | | |