Company: ATLN
Filing Date: 2025-01-23
Form Type: S-4/A
Source: 0001213900-25-006032
Chunk: 496

Company: ATLANTIC INTERNATIONAL CORP.
Filing Date: 2025-01-23
Form: S-4/A
Chunk 496
---
 | 7.18x | 5.06x |
| Median                                 |    $42 |  $28 | (7.7)%     | (0.5)% |     $7.96 | 74.1%    | 0.20x             | 0.31x | 7.18x | 5.06x |
| 25th Percentile                        |    $34 |  $20 | (13.7)%    | (0.9)% |     $4.11 | 58.5%    | 0.14x             | 0.23x | 7.14x | 3.92x |
| Minimum                                |    $27 |  $11 | (19.7)%    | (1.3)% |     $0.25 | 42.9%    | 0.09x             | 0.15x | 7.09x | 2.77x |

Source: Capital IQ *Where the guideline company’s EBITDA or EBIT were negative, valuation multiples were rendered not meaningful (N/M) Indicated Value Calculation To obtain fully -dilutedshare price estimates of Company Common Stock, we applied the relevant multiples to the Parents’ last twelve months’(LTM) revenue, next twelve months’(NTM) revenue, LTM EBITDA, and NTM EBITDA. Based on our analysis, plausible fully -dilutedshare price estimates range from effectively zero to a high of $27.02. The tables below show the calculations. Negative equity values are marked as not meaningful (NM). Staffing 360 - Publicly Traded Guideline Firms

| ($ in thousands, except per share value) |       Min |       25th 
 Percentile |    Median |       75th 
 Percentile |     Max |
| LTM Revenue Multiple Range               |     0.09x |      0.14x |     0.20x |      0.34x |   0.49x |
| LTM Revenue (Sep. 24)                    |   176,819 |    176,819 |   176,819 |    176,819 | 176,819 |
| Implied Enterprise Value:                |   $15,925 |    $25,289 |   $34,654 |    $60,287 | $85,920 |