| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| PRSK | SRFT | CNZN-M | HRON | MSHR | | IES | |
| TASE:PRSK | TASE:SRFT | TASE:CNZN-M | TASE:HRON | TASE:MSHR | | TASE:IES | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | -9.3% | 30.3% | 46.5% | 0.8% | -8.6% | | 7.6% | |
| 3Y CAGR | -16.8% | -4.9% | 40.0% | -4.2% | 0.9% | | 6.9% | |
| Latest Twelve Months | 66.9% | 62.4% | 63.6% | 6.0% | -0.5% | | 8.4% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 26.0% | 26.3% | -6634.7% | 45.4% | 11.7% | | 68.8% | |
| Prior Fiscal Year | 30.4% | 22.0% | -3912.1% | 52.1% | 10.1% | | 70.3% | |
| Latest Fiscal Year | 18.5% | 21.5% | -840.7% | 54.3% | 8.1% | | 70.4% | |
| Latest Twelve Months | 18.5% | 21.5% | -840.7% | 54.3% | 8.1% | | 70.4% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 7.43x | 2.53x | 4.83x | 8.74x | 3.84x | | 13.81x | |
| EV / LTM EBIT | 40.1x | 11.8x | -0.6x | 16.1x | 47.4x | | 19.6x | |
| Price / LTM Sales | 2.81x | 1.52x | 27.55x | 8.37x | 0.51x | | 22.43x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 2.53x | 4.83x | 8.74x | | | | | |
| Historical EV / LTM Revenue | 18.49x | 22.76x | 30.12x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 12.80x | 13.47x | 14.14x | | | | | |
| (x) LTM Revenue | 57 | 57 | 57 | | | | | |
| (=) Implied Enterprise Value | 732 | 770 | 809 | | | | | |
| (-) Non-shareholder Claims * | 493 | 493 | 493 | | | | | |
| (=) Equity Value | 1,225 | 1,263 | 1,302 | | | | | |
| (/) Shares Outstanding | 5.5 | 5.5 | 5.5 | | | | | |
| Implied Value Range | 221.24 | 228.20 | 235.15 | | | | | |
| FX Rate: ILS/ILS | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 221.24 | 228.20 | 235.15 | | 230.90 | | | |
| Upside / (Downside) | -4.2% | -1.2% | 1.8% | | | | | |