Exhibit (c)(2)(vii)
PREPARED FOR US 1 INDUSTRIES, INC. |
VALUATION OF AMERICAN INTER-FIDELITY EXCHANGE |
MARKET APPROACH - GUIDELINE COMPANY METHOD |
($ 000's) |
TTM [1] | ||||
BOOK EQUITY CAPITAL | $ | 12,870 | ||
MARKET MULTIPLES | 1.1 | |||
LESS: DISCOUNT FOR COMPANY SPECIFIC FACTORS [2] (10.0%) | 0.1 | |||
ADJUSTED MARKET MULTIPLE - CONTROL BASIS | 1.0 | |||
VALUE INDICATION - CONTROL BASIS | 12,741 | |||
EQUITY VALUE INDICATION - GUIDELINE COMPANY METHOD | $ | 12,700 |
REMARKS
[1] TTM - Trailing 12 Months.
[2] Discount for size, customer concentration, etc.
AVERAGE | 1.2 | |||
MEDIAN | 1.1 | |||
HIGH | 2.5 | |||
LOW | 0.5 | |||
SELECTED | 1.1 |