| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| WIPK.F | CCK | BERY | SLGN | BALL | | AMCR | |
| OTCPK:WIPK.F | NYSE:CCK | NYSE:BERY | NYSE:SLGN | NYSE:BALL | | NYSE:AMCR | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 5.3% | 4.3% | 6.7% | 5.5% | 0.6% | | 7.6% | |
| 3Y CAGR | 4.1% | 1.2% | -4.0% | 1.0% | -5.1% | | 2.0% | |
| Latest Twelve Months | -0.9% | -1.7% | 3.1% | -2.2% | -2.2% | | -3.5% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 15.8% | 8.4% | 9.6% | 10.5% | 9.9% | | 10.1% | |
| Prior Fiscal Year | 15.7% | 11.0% | 9.3% | 10.1% | 9.7% | | 9.4% | |
| Latest Fiscal Year | 17.1% | 12.3% | 9.2% | 10.3% | 10.0% | | 9.3% | |
| Latest Twelve Months | 17.1% | 12.3% | 9.2% | 10.3% | 10.0% | | 10.0% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 1.17x | 1.33x | 1.25x | 1.50x | 1.57x | | 1.52x | |
| EV / LTM EBIT | 6.9x | 10.8x | 13.5x | 14.5x | 15.7x | | 15.2x | |
| Price / LTM Sales | 1.58x | 0.82x | 0.63x | 0.89x | 1.15x | | 1.00x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 1.17x | 1.33x | 1.57x | | | | | |
| Historical EV / LTM Revenue | 1.43x | 1.79x | 1.91x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 1.33x | 1.40x | 1.47x | | | | | |
| (x) LTM Revenue | 13,540 | 13,540 | 13,540 | | | | | |
| (=) Implied Enterprise Value | 18,065 | 19,016 | 19,967 | | | | | |
| (-) Non-shareholder Claims * | (7,047) | (7,047) | (7,047) | | | | | |
| (=) Equity Value | 11,018 | 11,969 | 12,920 | | | | | |
| (/) Shares Outstanding | 1,444.3 | 1,444.3 | 1,444.3 | | | | | |
| Implied Value Range | 7.63 | 8.29 | 8.95 | | | | | |
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 7.63 | 8.29 | 8.95 | | 9.33 | | | |
| Upside / (Downside) | -18.2% | -11.2% | -4.1% | | | | | |