| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| 2ED | GSIT | E0P | 5QJ1 | 5DQ2 | | RNWE.F | |
| DB:2ED | NasdaqGS:GSIT | DB:E0P | DB:5QJ1 | MUN:5DQ2 | | OTCPK:RNWE.F | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | -8.8% | -15.8% | 16.3% | 4.2% | 24.1% | | -2.5% | |
| 3Y CAGR | -22.9% | -7.8% | -1.3% | 10.0% | -15.1% | | -0.6% | |
| Latest Twelve Months | -69.7% | -10.0% | -41.9% | -43.4% | -55.4% | | 0.0% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | -7.7% | -69.4% | 17.5% | -16.4% | 36.3% | | -41.6% | |
| Prior Fiscal Year | 4.4% | -59.7% | 20.1% | -17.3% | 33.9% | | -23.7% | |
| Latest Fiscal Year | -156.4% | -98.5% | 6.8% | -6.2% | -37.7% | | -20.2% | |
| Latest Twelve Months | -156.4% | -100.8% | 6.8% | -49.0% | -37.7% | | -20.2% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 1.10x | 2.50x | 5.92x | 0.47x | 0.54x | | 3.49x | |
| EV / LTM EBIT | -0.7x | -2.5x | 87.1x | -1.0x | -1.4x | | -17.2x | |
| Price / LTM Sales | 1.02x | 2.77x | 6.14x | 0.07x | 1.19x | | 0.35x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.47x | 1.10x | 5.92x | | | | | |
| Historical EV / LTM Revenue | 3.49x | 6.09x | 7.49x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 3.27x | 3.44x | 3.61x | | | | | |
| (x) LTM Revenue | 141 | 141 | 141 | | | | | |
| (=) Implied Enterprise Value | 460 | 484 | 509 | | | | | |
| (-) Non-shareholder Claims * | (407) | (407) | (407) | | | | | |
| (=) Equity Value | 53 | 77 | 101 | | | | | |
| (/) Shares Outstanding | 420.6 | 420.6 | 420.6 | | | | | |
| Implied Value Range | 0.13 | 0.18 | 0.24 | | | | | |
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 0.13 | 0.18 | 0.24 | | 0.11 | | | |
| Upside / (Downside) | 19.5% | 74.3% | 129.2% | | | | | |