Presentation - World Services Group

Sample Guideline Public Company OutputGuideline Public Company Method - Selected MultiplesIn Thousands of U.S. DollarsRange of Indicated MultiplesLowerUpperMeasure of Performance Minimum Quartile Median Quartile MaximumNear Comps 1EV / LTM EBITDA 3.9x 5.4x 6.8x 8.7x 16.7xEV / NFY EBITDA 4.2x 5.4x 6.3x 8.0x 14.0xEV / NFY+1 EBITDA 3.8x 5.0x 6.0x 7.4x 10.8xNear Comps 2EV / LTM EBITDA 3.3x 3.8x 4.2x 4.6x 5.4xEV / NFY EBITDA 3.3x 3.4x 3.4x 3.5x 5.2xEV / NFY+1 EBITDA 3.1x 3.2x 3.4x 3.5x 4.3xSelected MultiplesIndicated Enterprise ValueCompanyMeasure of Performance Low High Results Low HighEV / LTM EBITDA 4.5x 5.5x $ 195 $ 900 $ 1,100EV / NFY EBITDA 4.0x 5.0x 214 900 1,100EV / NFY+1 EBITDA 3.5x 4.5x 236 800 1,100Concluded Range of Enterprise Value (Rounded) $ 867 $ 1,10027