| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| WNW | CHSN | RDGT | DDL | CHEF | | HCIL | |
| NasdaqCM:WNW | NasdaqCM:CHSN | NasdaqCM:RDGT | NYSE:DDL | NasdaqGS:CHEF | | OTCPK:HCIL | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 59.1% | 7.6% | 7.5% | NM- | 19.0% | | NM- | |
| 3Y CAGR | -20.8% | 18.7% | 5.1% | 20.8% | 29.5% | | NM- | |
| Latest Twelve Months | -98.1% | 18.1% | -4.9% | 4.6% | 10.5% | | 7.1% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | -51.9% | -4.7% | -5.5% | -15.5% | 1.1% | | -305.3% | |
| Prior Fiscal Year | -34.1% | -13.4% | -14.1% | -3.0% | 3.2% | | -17.5% | |
| Latest Fiscal Year | -13.8% | -4.2% | -2.3% | -0.4% | 3.4% | | -13.3% | |
| Latest Twelve Months | -601.2% | -8.7% | -4.1% | 0.8% | 3.4% | | -13.3% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 4.39x | 0.78x | 0.19x | 0.14x | 0.78x | | 18.28x | |
| EV / LTM EBIT | -0.7x | -9.0x | -4.7x | 18.3x | 23.2x | | -411.4x | |
| Price / LTM Sales | 8.93x | 0.41x | 0.04x | 0.20x | 0.57x | | 14.84x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.14x | 0.78x | 4.39x | | | | | |
| Historical EV / LTM Revenue | 18.28x | 18.28x | 18.28x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 16.70x | 17.58x | 18.46x | | | | | |
| (x) LTM Revenue | 3 | 3 | 3 | | | | | |
| (=) Implied Enterprise Value | 48 | 50 | 53 | | | | | |
| (-) Non-shareholder Claims * | (7) | (7) | (7) | | | | | |
| (=) Equity Value | 41 | 44 | 46 | | | | | |
| (/) Shares Outstanding | 518.8 | 518.8 | 518.8 | | | | | |
| Implied Value Range | 0.08 | 0.08 | 0.09 | | | | | |
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 0.08 | 0.08 | 0.09 | | 0.16 | | | |
| Upside / (Downside) | -48.6% | -45.5% | -42.3% | | | | | |