| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| CMOTEC B | XVIVO | DIGN | EVOL | ODIN | | VSD B | |
| OM:CMOTECB | OM:XVIVO | OM:DIGN | NGM:EVOL | NGM:ODIN | | NGM:VSDB | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 7.1% | 30.1% | 17.2% | -13.0% | NM- | | 34.4% | |
| 3Y CAGR | 36.4% | 47.1% | 16.3% | NM- | -0.2% | | 22.5% | |
| Latest Twelve Months | 132.7% | 33.0% | 4.4% | 17.9% | 4.1% | | 21.3% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | -1404.9% | -3.0% | -62.2% | -141.2% | -148.8% | | -488.1% | |
| Prior Fiscal Year | -717.1% | 0.9% | -18.3% | -187.9% | -154.2% | | -409.8% | |
| Latest Fiscal Year | -194.9% | 10.9% | -19.9% | -181.1% | -136.1% | | -306.1% | |
| Latest Twelve Months | -194.9% | 11.3% | -19.9% | -181.1% | -136.1% | | -184.2% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 5.06x | 10.83x | 1.87x | 2.83x | 1.18x | | 0.75x | |
| EV / LTM EBIT | -2.6x | 95.5x | -9.4x | -1.6x | -0.9x | | -0.4x | |
| Price / LTM Sales | 5.21x | 11.16x | 1.81x | 2.86x | 2.52x | | 4.81x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 1.18x | 2.83x | 10.83x | | | | | |
| Historical EV / LTM Revenue | 8.24x | 57.43x | 134.43x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 3.68x | 3.87x | 4.06x | | | | | |
| (x) LTM Revenue | 3 | 3 | 3 | | | | | |
| (=) Implied Enterprise Value | 9 | 10 | 10 | | | | | |
| (-) Non-shareholder Claims * | 10 | 10 | 10 | | | | | |
| (=) Equity Value | 20 | 20 | 21 | | | | | |
| (/) Shares Outstanding | 26.1 | 26.1 | 26.1 | | | | | |
| Implied Value Range | 0.75 | 0.77 | 0.79 | | | | | |
| FX Rate: SEK/SEK | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 0.75 | 0.77 | 0.79 | | 0.47 | | | |
| Upside / (Downside) | 60.8% | 64.8% | 68.9% | | | | | |