$1,181 11.753 13,030 $1,092 Terminal Value $21,001 Mktg & Prod Dev $7 $17 $40 $78 5115 $129 $130 $144 $157 $171 $184 $185 bawl led LAMM Multiple 3.91 Research & Dev 20 26 27 29 41 59 75 80 100 113 125 126 Employee Om menhir 20/1% 35 50 64 83 115 168 303 629 1,151 1731