| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| WNW | CHSN | RDGT | DDL | CHEF | | HCIL | |
| NasdaqCM:WNW | NasdaqCM:CHSN | NasdaqCM:RDGT | NYSE:DDL | NasdaqGS:CHEF | | OTCPK:HCIL | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 59.1% | 7.6% | 7.5% | NM- | 19.0% | | NM- | |
| 3Y CAGR | -20.8% | 18.7% | 5.1% | 20.8% | 29.5% | | NM- | |
| Latest Twelve Months | -98.1% | 18.1% | -4.9% | 4.6% | 10.5% | | 7.1% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | -51.9% | -4.7% | -5.5% | -15.5% | 1.1% | | -263.6% | |
| Prior Fiscal Year | -34.1% | -13.4% | -14.1% | -3.0% | 3.2% | | -17.5% | |
| Latest Fiscal Year | -13.8% | -4.2% | -2.3% | -0.4% | 3.4% | | -13.3% | |
| Latest Twelve Months | -601.2% | -8.7% | -4.1% | 0.8% | 3.4% | | -13.3% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 3.05x | 0.77x | 0.19x | 0.13x | 0.80x | | 32.78x | |
| EV / LTM EBIT | -0.5x | -8.8x | -4.6x | 16.8x | 23.7x | | -247.0x | |
| Price / LTM Sales | 7.59x | 0.39x | 0.04x | 0.19x | 0.58x | | 30.49x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.13x | 0.77x | 3.05x | | | | | |
| Historical EV / LTM Revenue | 32.78x | 1206.05x | 2379.33x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 31.16x | 32.80x | 34.44x | | | | | |
| (x) LTM Revenue | 3 | 3 | 3 | | | | | |
| (=) Implied Enterprise Value | 89 | 94 | 99 | | | | | |
| (-) Non-shareholder Claims * | (7) | (7) | (7) | | | | | |
| (=) Equity Value | 83 | 87 | 92 | | | | | |
| (/) Shares Outstanding | 518.8 | 518.8 | 518.8 | | | | | |
| Implied Value Range | 0.16 | 0.17 | 0.18 | | | | | |
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 0.16 | 0.17 | 0.18 | | 0.17 | | | |
| Upside / (Downside) | -5.3% | 0.1% | 5.4% | | | | | |