Company: WELNF
Filing Date: 2025-11-12
Form Type: DEFM14A
Source: 0001104659-25-109577
Chunk: 964

Company: Integrated Wellness Acquisition Corp
Filing Date: 2025-11-12
Form: DEFM14A
Chunk 964
---
iance | ​          | ​ | ​                       | ​ |        ​ | ​ | ​           | ​ | ​               | ​ | ​     | ​ | ​           | ​ | ​                                  | ​ |         ​ | ​ | ​           | ​ | ​                                     | ​ | 119.0% | ​ | ​         | ​ | ​ | ​ | 127.0% | ​ | ​          | ​ | ​ | ​ | 114.0% | ​ | ​          | ​ | ​ | ​ | 126.0% | ​ | ​          | ​ | ​ | ​ | 98.0%   | ​ | ​       | ​ | ​ | ​ | 47.0%  | ​ | ​        | ​ | ​ | ​ | 104.0%  | ​ | ​        | ​ | ​ | ​ | 125.0%  | ​ | ​        | ​ | ​ | ​ | 40.0%  | ​ | ​ | ​ | ​ | ​ | 84.0%   | ​ | ​ | ​ | ​ | ​ | 97.0%   | ​ | ​ | ​ | ​ | ​ | 21.0%  | ​ | ​ |

Notes to Schedule (1) TTM = Trailing Twelve Months.
Enterprise Value = (Market Capitalization + Debt + Preferred Stock + Non-Controlling Interest) - (Cash & Equivalents) - (Net Non-Operating Assets) = MVEq - (Cash & Equivalents) - (Net Non-Operating Assets).
EBITDA = Earnings Before Interest, Taxes, Depreciation and Amortization.
EBIT = Earnings Before Interest and Taxes
Source: Capital IQ

G-13

TABLE OF CONTENTS

| ​ | Integrated Wellness Corp.                          | ​ | ​ | ​           | ​ |
| ​ | Valuation of Btab Ecommerce Group, Inc.            | ​ | ​ | Schedule 8  | ​ |
| ​ | Guideline Public Company Data — Financial Overview | ​ | ​ | Page 1 of 2 | ​ |
| ​ | As of February 10, 2024                            | ​ | ​ | -$million   | ​ |

| Company Name               | ​ | ​ | Price On02/10/2024 |   |          |   | ​ | ​ | x | ​ | ​ | SharesOutstanding(Millions) |   |