Revenue EBITDA

Particular (2010) (2010) EV

eCommerce & Subscription internet
Amazon 34,204 2,193 75,844
eBay 9,145 2,826 35,309
Netflix 2,163 616 12,381
Opentable 99 25 2,444
Ancestry 301 88 1,518
Average

Software as a Service (SaaS)

Salesforce 1,657 173 18,273
Concur 293 65 2,658
successfactors 206 -15 2,685
netsuite 193 -13 1,806
realpage 188 28 1,867
LogMeIn 101 22 837
Average
Online search & advertisement
Google 29,118 11,574 155,552
Yahoo 6,325 1,513 19,221
Average
Online recruitment
Monster 914 49 1,870
Dice 129 48 978
Average
Other non-US comparables
Tencent 2,981 1,567 37,053
Baidu 1,201 668 306,276
Sohu 613 257 2,807
51job 153 48 1,544
Mercadolibre 214 78 3,549
Average

Number of Shares 88,956

Revenue
Particular Fy'20 Multiple Valuation
Hiring solutions $ 101,884 $ 4.81 $ 490,436
Marketing solutions $ 79,309 $ 10.12 $ 802,460
Premium subscriptions $ 61,906 $ 8.31 $ 514,222
$ 1,807,119
Value per share (USD) 6-9
EV/ Revenue
(multiple) Beta

2.22 1.26
3.86 1.24
5.72 0.84
24.69 1.35
5.04
8.31

11.03 1.45
9.07 1.22
13.03 1.59
9.36 1.64
9.93 1.33
8.29 1
10.12

5.34 1.09
3.04 1.12
4.19

2.05 2.08
7.58 1.42
4.81

12.43 1.19
255.02 1.44
4.58 1.46
10.09 1.19
16.58 1.78
59.74