| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| NWL | WHR | LCUT | HELE | SEBY.F | | HBB | |
| NasdaqGS:NWL | NYSE:WHR | NasdaqGS:LCUT | NasdaqGS:HELE | OTCPK:SEBY.F | | NYSE:HBB | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | -4.8% | -4.0% | -1.5% | 5.1% | 2.4% | | 1.4% | |
| 3Y CAGR | -10.5% | -8.9% | -7.5% | -1.5% | 0.8% | | -0.2% | |
| Latest Twelve Months | -6.8% | -14.6% | -0.5% | -4.5% | 3.2% | | 4.6% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 8.3% | 7.7% | 5.6% | 12.3% | 8.5% | | 5.5% | |
| Prior Fiscal Year | 5.5% | 6.3% | 5.0% | 11.2% | 8.7% | | 5.7% | |
| Latest Fiscal Year | 6.9% | 5.4% | 4.3% | 12.5% | 6.5% | | 5.8% | |
| Latest Twelve Months | 6.9% | 5.4% | 4.3% | 11.7% | 6.5% | | 5.8% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 1.00x | 0.67x | 0.52x | 1.02x | 0.81x | | 0.47x | |
| EV / LTM EBIT | 14.4x | 12.6x | 12.2x | 8.8x | 12.3x | | 8.1x | |
| Price / LTM Sales | 0.34x | 0.30x | 0.16x | 0.64x | 0.57x | | 0.40x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.52x | 0.81x | 1.02x | | | | | |
| Historical EV / LTM Revenue | 0.45x | 0.49x | 0.56x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 0.52x | 0.55x | 0.58x | | | | | |
| (x) LTM Revenue | 655 | 655 | 655 | | | | | |
| (=) Implied Enterprise Value | 341 | 359 | 377 | | | | | |
| (-) Non-shareholder Claims * | (40) | (40) | (40) | | | | | |
| (=) Equity Value | 301 | 319 | 337 | | | | | |
| (/) Shares Outstanding | 13.5 | 13.5 | 13.5 | | | | | |
| Implied Value Range | 22.30 | 23.63 | 24.96 | | | | | |
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 22.30 | 23.63 | 24.96 | | 19.43 | | | |
| Upside / (Downside) | 14.8% | 21.6% | 28.5% | | | | | |