Trading Comparables.xlsx

	B	C	D	E
1
2	Method	Lower	Difference	Higher
3	LTGR	189.1	74.50	263.6
4	Exit Multiple	221.4	51.50	272.9
5	EV/EBITDA	209.63	45.14	254.76
6	EV/EBIT	228.43	49.31	277.74
7	EV/Sales	207.19	44.59	251.78
8	P/E	253.36	56.30	309.66
9	Market Consensus	151.00	89.00	240.00
10	52 week range	119.84	63.34	183.18
11	Unaffected Price	214.75		214.75
12	Final range	119.84		309.66
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100