| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| COP1n | ALCGM | MLLAB | AJ91 | GPI | | PHF | |
| XTRA:COP1n | ENXTPA:ALCGM | ENXTPA:MLLAB | DB:AJ91 | BIT:GPI | | DB:PHF | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 9.0% | 5.4% | 8.0% | 10.7% | 16.2% | | 6.5% | |
| 3Y CAGR | 3.7% | 7.6% | 15.2% | -14.5% | 16.0% | | 3.9% | |
| Latest Twelve Months | -2.6% | 6.3% | 34.2% | 0.7% | 17.7% | | -1.4% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 10.3% | 6.2% | 15.8% | 14.6% | 6.6% | | 26.0% | |
| Prior Fiscal Year | 10.0% | 4.9% | 10.3% | 6.3% | 5.9% | | 25.3% | |
| Latest Fiscal Year | 8.3% | 5.7% | 26.3% | 11.7% | 7.2% | | 20.6% | |
| Latest Twelve Months | 7.1% | 5.7% | 26.3% | 11.7% | 7.2% | | 20.6% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 1.56x | 0.64x | 5.34x | 0.77x | 1.68x | | 3.23x | |
| EV / LTM EBIT | 21.9x | 11.1x | 20.3x | 6.6x | 23.4x | | 15.7x | |
| Price / LTM Sales | 0.99x | 0.21x | 5.60x | 1.21x | 1.01x | | 3.15x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.64x | 1.56x | 5.34x | | | | | |
| Historical EV / LTM Revenue | 3.23x | 7.18x | 10.10x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 4.22x | 4.44x | 4.66x | | | | | |
| (x) LTM Revenue | 217 | 217 | 217 | | | | | |
| (=) Implied Enterprise Value | 914 | 962 | 1,010 | | | | | |
| (-) Non-shareholder Claims * | 0 | 0 | 0 | | | | | |
| (=) Equity Value | 914 | 962 | 1,010 | | | | | |
| (/) Shares Outstanding | 15.0 | 15.0 | 15.0 | | | | | |
| Implied Value Range | 60.79 | 63.99 | 67.19 | | | | | |
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 60.79 | 63.99 | 67.19 | | 44.60 | | | |
| Upside / (Downside) | 36.3% | 43.5% | 50.6% | | | | | |