| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| FGF | 7170 | ASN | EHTH | 4CIA | | V2Y | |
| NasdaqGM:FGF | TSE:7170 | SET:ASN | NasdaqGS:EHTH | DB:4CIA | | Catalist:V2Y | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | -14.2% | -1.5% | 1.0% | 1.0% | -13.4% | | -57.8% | |
| 3Y CAGR | -13.7% | -2.6% | 3.9% | -0.4% | -17.9% | | -50.5% | |
| Latest Twelve Months | 1.5% | -3.9% | 5.2% | 17.0% | -43.4% | | 21.4% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | -40.9% | -1.1% | 12.9% | -5.1% | 7.2% | | -298.9% | |
| Prior Fiscal Year | -95.3% | -2.7% | 11.7% | -6.4% | 6.1% | | -506.3% | |
| Latest Fiscal Year | -134.9% | -2.5% | 6.7% | 6.2% | -1.8% | | -471.2% | |
| Latest Twelve Months | -134.9% | -2.5% | 6.7% | 8.9% | -1.8% | | -373.2% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 2.32x | 1.77x | 2.25x | 0.80x | -0.22x | | 9.85x | |
| EV / LTM EBIT | -1.7x | -70.6x | 33.5x | 9.0x | 12.4x | | -2.6x | |
| Price / LTM Sales | 1.26x | 0.98x | 1.14x | 0.28x | 0.07x | | 10.79x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | -0.22x | 1.77x | 2.32x | | | | | |
| Historical EV / LTM Revenue | 1.75x | 10.06x | 18.83x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 5.03x | 5.29x | 5.55x | | | | | |
| (x) LTM Revenue | 0 | 0 | 0 | | | | | |
| (=) Implied Enterprise Value | 1 | 2 | 2 | | | | | |
| (-) Non-shareholder Claims * | 0 | 0 | 0 | | | | | |
| (=) Equity Value | 2 | 2 | 2 | | | | | |
| (/) Shares Outstanding | 530.5 | 530.5 | 530.5 | | | | | |
| Implied Value Range | 0.00 | 0.00 | 0.00 | | | | | |
| FX Rate: SGD/SGD | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 0.00 | 0.00 | 0.00 | | 0.01 | | | |
| Upside / (Downside) | -44.7% | -42.3% | -39.8% | | | | | |