Market value of equity 55,5493 Shares 1.1977 Closing share price $46.38 Revenue 49,7170 1 Company Name 2 Trevor Pharmaceuticals 3 4 East West Health 5 Barker Medical 6 Federal Pharma 7 Rose Heller Alliance 8 Banner Inc 9 The Prossley Group 10 Balentine Pharmaceutical 11 138,0374 43337 4.9401 276565 4,9882 1,6613 3,7012 1,555.0 451.9 73.7 130.4 3962 149.4 2760 $88.77 $9.59 $67.03 $21209 $1259 $11.12 $13.41 71.2740 5.267.1 6,391.4 4,9793 5,8348 5,7030 6,019.0 EBIT 4,216.2 EBITDA 4,683.5 Earnings per Free cash flows to Book value of share the firm per share equity per share $2.76 $1.52 $5.77 Net debt 8,247.7 Enterprise value 63.797.0 7,180.0 (1782) 729.8 1.890.6 528.6 720.0 854.0 7.220.0 428.7 996.5 2,0526 660.0 973.0 1,120.9 $3.71 $1.11 $8.48 $10.93 $0.98 $2.27 $2.05 $3.17 $0.34 $4.92 $4.98 $0.73 $1.54 $1.58 $5.50 $3.46 $27.86 $18.79 $3.22 - $8.70 $0.58 3,4740 5112 9140 (353.5) 1.119.1 4,036.0 2.668.0 141,511.4 4,844.9 5,854.1 27,303.0 6,1073 5,697.3 6,369.2 EV/EBIT 139.90 H EV/Revenue 11 86 P/E 5485 05 13 14 15 P/B 62430 For each multiple, what is the 25th percentile for the relevant peer group? For each multiple, what is the median for the relevant peer group? For each multiple, what is the mean for the relevant peer group? For each multiple, what is the 75th percentile for the relevant peer group? EV/EBITDA 401744 494011 26474.05 1632235 276.00 13.41 59 23 5834 80 15066 94 620520 729 80 167497 433.23 42405 77.90 1372.30 16 17 18 EV/EBITDA EV/EBIT EV/Revenue P/E P/B 19 20 For each multiple, what is the estimated share price for Trevor Pharmaceuticals based on a peer multiple computed from the 25th percentile for the relevant peer group? For each multiple, what is the estimated share price for Trevor Pharmaceuticals based on a peer multiple computed from the median for the relevant peer group? For each multiple, what is the estimated share price for Trevor Pharmaceuticals based on a peer multiple computed from the mean for the relevant peer group? For each multiple, what is the estimated share price for Trevor Pharmaceuticals based on a peer multiple computed from the 75th percentile for the relevant peer group? 21 22