| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| FOJE | PRSN | COTN | UPET | PETY | | FOSB | |
| BVB:FOJE | BVB:PRSN | BVB:COTN | BVB:UPET | BVB:PETY | | BVB:FOSB | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 4.7% | -0.7% | -6.1% | -11.4% | -7.9% | | 2.1% | |
| 3Y CAGR | 35.8% | 14.0% | -1.1% | 39.0% | -14.1% | | 30.8% | |
| Latest Twelve Months | 19.2% | -38.5% | 6.6% | -2.9% | -79.8% | | 91.1% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 7.7% | -2.2% | -1.9% | -15.8% | 7.6% | | 1.2% | |
| Prior Fiscal Year | 14.9% | 14.4% | 2.1% | 18.7% | 14.5% | | -3.8% | |
| Latest Fiscal Year | 11.8% | 2.4% | 2.6% | 22.7% | -7.4% | | 3.3% | |
| Latest Twelve Months | 11.8% | -4.5% | 2.6% | 22.7% | -23.0% | | 3.3% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 1.18x | 0.34x | 0.20x | 1.89x | 2.93x | | 1.78x | |
| EV / LTM EBIT | 10.0x | -7.4x | 7.7x | 8.4x | -12.8x | | 53.8x | |
| Price / LTM Sales | 0.95x | 0.46x | 0.16x | 2.68x | 1.32x | | 2.07x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.20x | 1.18x | 2.93x | | | | | |
| Historical EV / LTM Revenue | 0.64x | 1.21x | 3.10x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 1.47x | 1.55x | 1.63x | | | | | |
| (x) LTM Revenue | 134 | 134 | 134 | | | | | |
| (=) Implied Enterprise Value | 197 | 207 | 218 | | | | | |
| (-) Non-shareholder Claims * | 38 | 38 | 38 | | | | | |
| (=) Equity Value | 235 | 245 | 256 | | | | | |
| (/) Shares Outstanding | 654.7 | 654.7 | 654.7 | | | | | |
| Implied Value Range | 0.36 | 0.37 | 0.39 | | | | | |
| FX Rate: RON/RON | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 0.36 | 0.37 | 0.39 | | 0.42 | | | |
| Upside / (Downside) | -14.9% | -11.2% | -7.4% | | | | | |