What is the mean 2019E EV/Revenue multiple in the Online Direct Sales comps group in 2019?

1.1x

1.2x

0.8x

0.6x

What is Company Co.'s enterprise value in the Service Package segment based on 2019E total revenue and 2019E mean EV/Revenue multiple?

104,184

191,032

110,275

184,314

What is Company Co.'s total enterprise value calculated based on 2019E revenue and 2019E mean EV/Revenue multiple?

788,531

802,836

953,141

862,632

What is Company Co.'s target price calculated based on 2019E revenue and 2019E mean EV/Revenue multiple?

1,242

1,266

1,363

1,511

$279.645 $170,504 $364.074 ($57.268) ($44.276) $57.455 $3.880 $803 $954 $45.642 $115.189 $42.445 $86.117 $214.693 $80,583 $26,501 $92,509 $3,137 $24.557 $138.765 $24.560 Online Marketplace Natewie Bayspark Omarket Mean Median Company Co. Online Marketplace Company Co. Online Marketplace (min) Company Co Online Marketplace (max) $58.703 $115.889 Service Package Proviary Metrol Codesk CommerceDock Netwell Mean Median Company Co. Service Package Company Co. Service Package (min) Company Co. Service Package (max) $47,397 $124.353 $69,094 $39,550 $165,798 $4.187 $3.180 $11.972 $17.254 $7,317 $159 $76 $307 $474 $76 $82.317 $29.057 $3.425 $11.642 $39.903 $83.077 $36.055 $4.578 $18.404 $69,841 $52,674 $24.200 $2.983 $6,512 $19,655 $40.560 $23.646 $2,752 $14.429 $11,290 $25.110 $33,476 Company Co. Sum-Of-The-Parts (SOTP) Valuation Company Co. Total (2019E Revenue) # Shares Outstanding (millions) $25.139 $1.790 613 Company Co. Target Price Company Co. Target Price (min) Company Co. Target Price (max) Market Data Net Debt Minority Interest Enterprise Value EVRevenue LTM 2019E Market Capitalization LTM Total Revenue Company Name Financial Data 2019E EBITDA (excl. SBC) 2019E Total Revenue LTM EBITDA (excl. SBC) 2019E Revenue Growth EVEBITDA LTM 2019 2019E EBITDA G rowth 2019E EBITDA Margin Online Direct Sales Coinance Macrowd Avistry Magove Trental Mean Median Company Co. Online Direct Sales Company Co. Online Direct Sales (min) Company Co. Online Direct Sales (max) $229.700 $113.244 $50.727 $290.130 $121.050 ($5.198) $38.694 ($20.108) $46.367 ($35.622) $3.548 $2.091 $8.152 $1.086 $7.700 $182.724 $77.838 $386,142 $241.894 $124.842 $365.342 $78,808 $674.444 $416.862 $162.240 $20.806 $22.119 $112.130 $66.528 $37.828 $13.700 $39.095 $159.529 $102.137 $40,513 $198.551 $356.527 $199.642 $121.189 $69.980 $43,391 $20.248 $17.411 $15.276 ($5.635) S12705 $8.726 $12,855 $8,707 $83.129 $146.087 $48,133 $145.168 $156.476 $165.263 $56.800 $234.488 $16.204 $51.562 $10,186 $5.099 $21.798 $87.583 $17.550 $6,052 Retail Direct Sales Sparkzia Holyvore Keyrean Sagence Mean Median Company Co. Retail Direct Sales Company Co. Retail Direct Sales (min) Company Co. Retail Direct Sales (max) $91,538 $144.350 $279.645 $170,504 $364.074 ($57.268) ($44.276) $57.455 $3.880 $803 $954 $45.642 $115.189 $42.445 $86.117 $214.693 $80,583 $26,501 $92,509 $3,137 $24.557 $138.765 $24.560 Online Marketplace Natewie Bayspark Omarket Mean Median Company Co. Online Marketplace Company Co. Online Marketplace (min) Company Co Online Marketplace (max) $58.703 $115.889 Service Package Proviary Metrol Codesk CommerceDock Netwell Mean Median Company Co. Service Package Company Co. Service Package (min) Company Co. Service Package (max) $47,397 $124.353 $69,094 $39,550 $165,798 $4.187 $3.180 $11.972 $17.254 $7,317 $159 $76 $307 $474 $76 $82.317 $29.057 $3.425 $11.642 $39.903 $83.077 $36.055 $4.578 $18.404 $69,841 $52,674 $24.200 $2.983 $6,512 $19,655 $40.560 $23.646 $2,752 $14.429 $11,290 $25.110 $33,476 Company Co. Sum-Of-The-Parts (SOTP) Valuation Company Co. Total (2019E Revenue) # Shares Outstanding (millions) $25.139 $1.790 613 Company Co. Target Price Company Co. Target Price (min) Company Co. Target Price (max) Market Data Net Debt Minority Interest Enterprise Value EVRevenue LTM 2019E Market Capitalization LTM Total Revenue Company Name Financial Data 2019E EBITDA (excl. SBC) 2019E Total Revenue LTM EBITDA (excl. SBC) 2019E Revenue Growth EVEBITDA LTM 2019 2019E EBITDA G rowth 2019E EBITDA Margin Online Direct Sales Coinance Macrowd Avistry Magove Trental Mean Median Company Co. Online Direct Sales Company Co. Online Direct Sales (min) Company Co. Online Direct Sales (max) $229.700 $113.244 $50.727 $290.130 $121.050 ($5.198) $38.694 ($20.108) $46.367 ($35.622) $3.548 $2.091 $8.152 $1.086 $7.700 $182.724 $77.838 $386,142 $241.894 $124.842 $365.342 $78,808 $674.444 $416.862 $162.240 $20.806 $22.119 $112.130 $66.528 $37.828 $13.700 $39.095 $159.529 $102.137 $40,513 $198.551 $356.527 $199.642 $121.189 $69.980 $43,391 $20.248 $17.411 $15.276 ($5.635) S12705 $8.726 $12,855 $8,707 $83.129 $146.087 $48,133 $145.168 $156.476 $165.263 $56.800 $234.488 $16.204 $51.562 $10,186 $5.099 $21.798 $87.583 $17.550 $6,052 Retail Direct Sales Sparkzia Holyvore Keyrean Sagence Mean Median Company Co. Retail Direct Sales Company Co. Retail Direct Sales (min) Company Co. Retail Direct Sales (max) $91,538 $144.350