Peer Valuation Comparison

Peer Comparison

	Column 1	Column 2	Column 3	Column 4	Column 5	Column 6	Column 7
1			Annualised Revenue(m)	Shares(m)	Price	Mcap	Mcap/Rev
2	BUD[/B]	Buddy Platform	$ 1.71	1,072.07	$ 0.165	$ 176.89	103.32
3	VIV	Vivid Technologies	$ 7.62	476.72	$ 0.055	$ 26.22	3.44
4	BIQ	Building IQ	$ 7.16	235.59	$ 0.085	$ 20.02	2.80

All 3 companies offer solutions to reduce energy costs

Both BIQ and Lighting PaaS (Platform as a Service Provider) Vivid Technology (VIV) offer the same value proposition of reducing energy costs for customers based on their respective platforms as does BUD with its Buddy Ohm.

Both BIQ and VIV are trading at a very attractive MCap/Revenue ratio of 2.8x and 3.44x respectively and with recent revenue growth showing in their quarterly, their annualised revenues have surpassed $7m.

IMO to better reflect growing revenues registered, a Mcap/Revenue ratio of 5x is reasonable providing
* BIQ a potential Mcap of $35.8m or 15.2c ( a potential 79% gain/upside over 3-12 months)
* VIV+ a potential Mcap of $38m or 8c (a potential 45% gain/upside over 3-12 months)
_________________________________________________________________________________________
+VIV Summary analysis is available in two parts at VIV forum