| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| INFA | MARK | AIFS | BOX | TDC | | ENFN | |
| NYSE:INFA | OTCPK:MARK | OTCPK:AIFS | NYSE:BOX | NYSE:TDC | | NYSE:ENFN | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 4.7% | -15.2% | 1.0% | 9.4% | -1.6% | | 27.8% | |
| 3Y CAGR | 4.3% | -24.3% | 0.3% | 7.6% | -3.0% | | 21.8% | |
| Latest Twelve Months | 2.8% | -20.2% | 4.5% | 5.0% | -4.5% | | 15.5% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 4.3% | -243.5% | 6.1% | 0.0% | 7.8% | | -51.9% | |
| Prior Fiscal Year | 5.9% | -182.6% | 9.1% | 5.0% | 9.8% | | 6.8% | |
| Latest Fiscal Year | 8.5% | -365.3% | 4.6% | 7.3% | 11.7% | | 3.1% | |
| Latest Twelve Months | 8.5% | -337.5% | 4.9% | 7.3% | 11.7% | | 3.1% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 3.85x | 5.70x | 0.49x | 4.52x | 1.37x | | 5.18x | |
| EV / LTM EBIT | 45.2x | -1.7x | 10.1x | 61.9x | 11.7x | | 169.7x | |
| Price / LTM Sales | 3.47x | 0.51x | 0.94x | 4.05x | 1.28x | | 7.10x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.49x | 3.85x | 5.70x | | | | | |
| Historical EV / LTM Revenue | 4.56x | 5.15x | 15.92x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 5.02x | 5.29x | 5.55x | | | | | |
| (x) LTM Revenue | 202 | 202 | 202 | | | | | |
| (=) Implied Enterprise Value | 1,013 | 1,066 | 1,119 | | | | | |
| (-) Non-shareholder Claims * | 8 | 8 | 8 | | | | | |
| (=) Equity Value | 1,021 | 1,074 | 1,127 | | | | | |
| (/) Shares Outstanding | 94.8 | 94.8 | 94.8 | | | | | |
| Implied Value Range | 10.77 | 11.33 | 11.89 | | | | | |
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 10.77 | 11.33 | 11.89 | | 11.13 | | | |
| Upside / (Downside) | -3.3% | 1.8% | 6.8% | | | | | |