Company: PFSA
Filing Date: 2025-04-03
Form Type: S-4/A
Source: 0001213900-25-028544
Chunk: 313

Company: Profusa, Inc.
Filing Date: 2025-04-03
Form: S-4/A
Chunk 313
---
 December 31, 2022         |     |               |      3.4x |   |     |             |    1.5x |   |     |             |   2.6x |    |     |              |     7.3x | * |     |             |     8.6x | * |     |               |      3.3x |   |     |                |     NA |    |     |            |    2.9x |    |     |               |     6.1x | * |     |    2.9x |     |    2.9x |
| Calendar Year Ending December 31, 2023         |     |               |      3.6x |   |     |             |    1.3x |   |     |             |   2.1x |    |     |              |     6.5x | * |     |             |     7.5x | * |     |               |      3.2x |   |     |                |  11.6x | *  |     |            |    2.5x |    |     |               |     5.8x | * |     |    2.5x |     |    2.5x |
| Calendar Year Ending December 31, 2024         |     |               |      3.4x |   |     |             |    1.2x |   |     |             |   1.4x |    |     |              |     5.7x | * |     |             |     6.7x | * |     |               |      3.2x |   |     |                |   8.8x | *  |     |            |    2.2x |    |     |               |     5.5x | * |     |    2.2x |     |    2.2x |

____________ *Excluded from the median indications as they were determined to be outliers as compared to the collective group

155

Marshall & Stevens reviewed, among other things, the Guideline Companies’ enterprise value as a multiple of revenue for the years ending December 31, 2022, December 31, 2023, and December 31, 2024