DGI UR 2017 Urthedaily Urthedaily OptiSAR

($USD) ($CND) Year 1 Year 5 1

Share Price 2 2 2 2
Market Cap 2,400 209 209 209 209
assets 2,925 231 434 434 1,234
goodwill 484 6 6 6 6
assets - goodwill 2,441 225 428 428 1,228
liabilities 1,677 117 317 317 517
Deffered revenue 53 53 53 53
liabilities - deffered revenue 64 264 264 464
Net Assets 764 161 164 164 764

Revenue 702 70 120 170 370

EBITDA 394 25.5 50 75 175

1. Market Cap / Revenue 3.42 2.99 1.74 1.23 0.56

2. Market Cap / Net Assets 3.14 1.30 1.27 1.27 0.27
3. Market Cap / EBITDA 6.09 8.20 4.18 2.79 1.19

Urthecast Share Price Normalized to DGI

by Market Cap / Revenue 2.29 3.92 5.56 12.10
by Market Cap / Net Assets 4.85 4.94 4.94 22.98
by Market Cap / EBITDA 1.48 2.91 4.37 10.19

Average 2.87 3.92 4.95 15.09

OptiSAR
2
2
209
2,034
6
2,028
517
53
464
1,564

570

275

0.37
0.13
0.76

18.64
47.02
16.01

27.23