| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| ASO | SCVL | TSCO | DKS | AAP | | CAL | |
| NasdaqGS:ASO | NasdaqGS:SCVL | NasdaqGS:TSCO | NYSE:DKS | NYSE:AAP | | NYSE:CAL | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 4.2% | 3.0% | 12.2% | 9.0% | -1.3% | | -1.4% | |
| 3Y CAGR | -4.3% | -3.3% | 5.3% | 3.0% | -6.1% | | -0.7% | |
| Latest Twelve Months | -3.7% | 2.3% | 2.2% | 3.5% | -1.2% | | -3.4% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 10.5% | 9.0% | 10.2% | 11.4% | 5.2% | | 5.5% | |
| Prior Fiscal Year | 11.0% | 8.0% | 10.2% | 10.5% | 0.6% | | 7.4% | |
| Latest Fiscal Year | 9.0% | 7.6% | 9.9% | 11.0% | 0.3% | | 5.8% | |
| Latest Twelve Months | 9.0% | 7.6% | 9.9% | 11.0% | 0.3% | | 5.8% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 0.81x | 0.70x | 2.26x | 1.46x | 0.50x | | 0.51x | |
| EV / LTM EBIT | 9.1x | 9.3x | 22.9x | 13.3x | 167.4x | | 8.9x | |
| Price / LTM Sales | 0.56x | 0.50x | 1.91x | 1.25x | 0.25x | | 0.22x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.50x | 0.81x | 2.26x | | | | | |
| Historical EV / LTM Revenue | 0.51x | 0.64x | 0.74x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 0.55x | 0.58x | 0.61x | | | | | |
| (x) LTM Revenue | 2,723 | 2,723 | 2,723 | | | | | |
| (=) Implied Enterprise Value | 1,509 | 1,588 | 1,668 | | | | | |
| (-) Non-shareholder Claims * | (804) | (804) | (804) | | | | | |
| (=) Equity Value | 705 | 785 | 864 | | | | | |
| (/) Shares Outstanding | 33.6 | 33.6 | 33.6 | | | | | |
| Implied Value Range | 20.97 | 23.33 | 25.69 | | | | | |
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 20.97 | 23.33 | 25.69 | | 17.60 | | | |
| Upside / (Downside) | 19.1% | 32.6% | 46.0% | | | | | |