E G M N 0 P F Market value of equity 55,5493 1 1 Company type 2 Firm to be walued 3 Company Name Trevor Pharmaceuticals Shares Closing share price 1.197.7 $4538 Revenue 49,7170 EBIT 42.G.Z Free cash floes to EBITDA Earnings per share the firm per share 4.553.5 $2.76 $1.52 Ilock value of equity per share $5.77 Net debt 3,2477 Enterprise value G3,797.0 $95.77 $9.59 141.511.4 Poor firm 7 Perfirm 3 Peer firm 9 Peer firm 111 Perfirm 11 East West Health Darker Medical Federal Pharma Rose Haller Alliance Banner Inc. The Pressley Group Valentine Pharmaceutical 138,0974 4,3337 1,9431 27,6565 4,9882 1,6613 3,2012 1555.5 451.9 73.7 130.4 396.2 149.4 276.3 $212.09 $12.59 $1112 $13.41 71,2740 3,267 1 6,3914 4,9793 5,8343 5,7030 6,0190 7,120.3 (1782) 729,6 1 210.5 528.5 720.3 854.3 4282 9065 2.252.6 550.0 973.0 $3.71 $1.11 58.48 $10.03 $0.98 S2.27 $2.05 $0.34 $4.92 $4.99 $0.73 $1.50 $1.50 $5.50 $3.46 $2786 $12.79 $3.22 $5.70 3,4740 5112 9100 1353.5 1119.1 4,0360 2,660.0 5.254.1 27,303.0 5.107.3 5,887.3 6.282 1.1209 12 LV/CBITO LWCUT LW/Revenue PAL PU 13 14 15 For each multiple, what is the 25th percentile for the relevant per group Far pach multiple, what is the median for the real wer grous? Far each multiple, what is the mean for the relevant peer groupi For each multiple, what is the 5th percentle for the relevant peer group? 16 17 18 EV/EBITDA EVELT EV EV/Heeve P/E P/B 19 20 For each multiple, what is the estimated share price for Tresur Pharmaceuticals based on a peer multiple computed from the 25th percentic for the relevant peer group? For each multiple, what is the estimated share price for Trevor Pharmaceuticals based on a peer multiple camputed from the median for the wevant peer group? Farach multiple, what is the estimated the price for Tree Pharmaceuticals based on a per multiple comported from the mean for the relevant peer group? For each multiple, what is the estimated share price for Trever Pharmaceuticals based on a peer multiple computed from the 75th percentile for the relevant peer group? 21 22 E G M N 0 P F Market value of equity 55,5493 1 1 Company type 2 Firm to be walued 3 Company Name Trevor Pharmaceuticals Shares Closing share price 1.197.7 $4538 Revenue 49,7170 EBIT 42.G.Z Free cash floes to EBITDA Earnings per share the firm per share 4.553.5 $2.76 $1.52 Ilock value of equity per share $5.77 Net debt 3,2477 Enterprise value G3,797.0 $95.77 $9.59 141.511.4 Poor firm 7 Perfirm 3 Peer firm 9 Peer firm 111 Perfirm 11 East West Health Darker Medical Federal Pharma Rose Haller Alliance Banner Inc. The Pressley Group Valentine Pharmaceutical 138,0974 4,3337 1,9431 27,6565 4,9882 1,6613 3,2012 1555.5 451.9 73.7 130.4 396.2 149.4 276.3 $212.09 $12.59 $1112 $13.41 71,2740 3,267 1 6,3914 4,9793 5,8343 5,7030 6,0190 7,120.3 (1782) 729,6 1 210.5 528.5 720.3 854.3 4282 9065 2.252.6 550.0 973.0 $3.71 $1.11 58.48 $10.03 $0.98 S2.27 $2.05 $0.34 $4.92 $4.99 $0.73 $1.50 $1.50 $5.50 $3.46 $2786 $12.79 $3.22 $5.70 3,4740 5112 9100 1353.5 1119.1 4,0360 2,660.0 5.254.1 27,303.0 5.107.3 5,887.3 6.282 1.1209 12 LV/CBITO LWCUT LW/Revenue PAL PU 13 14 15 For each multiple, what is the 25th percentile for the relevant per group Far pach multiple, what is the median for the real wer grous? Far each multiple, what is the mean for the relevant peer groupi For each multiple, what is the 5th percentle for the relevant peer group? 16 17 18 EV/EBITDA EVELT EV EV/Heeve P/E P/B 19 20 For each multiple, what is the estimated share price for Tresur Pharmaceuticals based on a peer multiple computed from the 25th percentic for the relevant peer group? For each multiple, what is the estimated share price for Trevor Pharmaceuticals based on a peer multiple camputed from the median for the wevant peer group? Farach multiple, what is the estimated the price for Tree Pharmaceuticals based on a per multiple comported from the mean for the relevant peer group? For each multiple, what is the estimated share price for Trever Pharmaceuticals based on a peer multiple computed from the 75th percentile for the relevant peer group? 21 22
