EV/Revenue EV/EBIT EV/Net Income EV/EBITDA Market Share price/EPS EV/Book Value

Low 0.2 8.1 8 6.4 7.4 0.3

High 1.9 23.7 120.7 19.8 38.5 12.8
Median 0.9 14.9 20.8 8.2 9.8 0.6

Sales A 28140 32361 36244 39506 34062.75

30656.48

Sales B 28609 34331 40167 45389 37124

33411.6
 Year 1 Year 2 Year 3 Year 4 Year 5
Base Year Sales 23450
Earnout period in years 5

Sales Growth rate

Minimum 5
Most Likely 10
Maximum 15

Operating Income
Minimum 5
Most Likely 10
Maximum 15