| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| C8V | CDZ0 | EAD | 7IG | DHER | | ACX | |
| DB:C8V | XTRA:CDZ0 | XTRA:EAD | DB:7IG | XTRA:DHER | | DB:ACX | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 32.9% | 413.1% | 9.2% | -9.0% | 58.3% | | -17.8% | |
| 3Y CAGR | 35.1% | NM- | 16.3% | -15.0% | 28.1% | | -4.4% | |
| Latest Twelve Months | 2.5% | NM | -1.2% | 14.4% | 23.7% | | 20.1% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 8.4% | -328.5% | 1.1% | 21.6% | -22.2% | | 1.3% | |
| Prior Fiscal Year | 4.4% | -9.5% | -1.3% | 30.3% | -7.1% | | 0.0% | |
| Latest Fiscal Year | 4.6% | -5.0% | -7.8% | 29.0% | -2.2% | | -6.9% | |
| Latest Twelve Months | 4.6% | -5.4% | -11.7% | 26.8% | -2.2% | | -5.7% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 1.03x | 0.59x | 1.48x | 3.50x | 0.72x | | -0.30x | |
| EV / LTM EBIT | 22.6x | -10.9x | -12.6x | 13.1x | -33.6x | | 5.4x | |
| Price / LTM Sales | 0.15x | 0.44x | 0.39x | 1.23x | 0.58x | | 0.39x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.59x | 1.03x | 3.50x | | | | | |
| Historical EV / LTM Revenue | -0.31x | 0.56x | 4.73x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | -0.17x | -0.18x | -0.18x | | | | | |
| (x) LTM Revenue | 54 | 54 | 54 | | | | | |
| (=) Implied Enterprise Value | (9) | (9) | (10) | | | | | |
| (-) Non-shareholder Claims * | 37 | 37 | 37 | | | | | |
| (=) Equity Value | 29 | 28 | 28 | | | | | |
| (/) Shares Outstanding | 7.0 | 7.0 | 7.0 | | | | | |
| Implied Value Range | 4.07 | 4.00 | 3.93 | | | | | |
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 4.07 | 4.00 | 3.93 | | 3.01 | | | |
| Upside / (Downside) | 35.1% | 32.8% | 30.6% | | | | | |