Alight, Inc.

ALIT

ALITAlight, Inc. US flag

New York Stock Exchange

0.72

USD

-0.10

- -

381.54MMarket Cap

Profitability (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	0.67	-1.52	- -	-0.56	-3.13	-1.65	-48.54
Return on Capital (%)	- -	7.52	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	6.33	- -	- -	- -	- -	- -	- -
Gross Margin (%)	35.79	34.6	30.57	- -	31.08	33.95	34.05	33.82
EBITDA Margin (%)	18.21	20.3	16.06	- -	11.6	12.24	13.08	19.5
Operating Margin (%)	8.58	10.38	5.39	- -	-4.26	-3.39	-3.86	1.5
Incremental Operating Margin (%)	- -	35.06	-67.05	5.39	- -	21.94	- -	-177.14
Pretax Margin (%)	-0.17	1.49	-3.45	- -	-5.62	-14.12	-6.35	-135.37
Profit Margin (%)	-0.88	0.86	-3.78	- -	-2.81	-14.46	-6.73	-136.91
Net Income to Common Margin (%)	-0.88	0.86	-3.78	- -	-2.81	-14.46	-6.73	-136.91
Effective Tax Rate (%)	- -	42.11	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	-9.52	45.45	-2.91	- -	- -	- -	-14.79	-2.79
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	4,059	4,361	3,112	3,003	2,904	2,156	2,119
ST Debt	- -	85	106	109	90	63	61	58
LT Debt	- -	3,974	4,255	3,003	2,913	2,841	2,095	2,061
Total Debt/EBITDA	- -	7.84	9.96	- -	11.73	9.95	7.07	4.8
Net Debt/EBITDA	- -	6.92	8.16	- -	10.05	8.46	5.51	3.93
Total Debt/EBIT	- -	15.32	29.67	- -	-31.95	-35.85	-23.96	62.32
Net Debt/EBIT	- -	13.52	24.3	- -	-27.37	-30.49	-18.69	50.94
EBITDA to Interest Expense	2.08	2.31	1.87	- -	2.12	2.23	2.96	4.79
EBITDA-CapEx/Interest Expense	2.07	2.31	1.87	- -	2.12	2.23	2.96	4.79
EBIT to Interest Expense	0.98	1.18	0.63	- -	-0.78	-0.62	-0.87	0.37
Interest Expense	208	224	234	- -	121	131	103	92
Common Equity/Total Assets	- -	-0.36	-1.83	-0.87	-1.41	-4.67	-8.06	-82.25
Long-Term Debt/Equity (%)	- -	493.66	622.99	60.94	57.24	59.91	48.57	197.04
Long-Term Debt/Capital (%)	- -	98.49	100.5	78.94	83.35	105.97	139.67	-125.98
Long-Term Debt/Total Assets (%)	- -	60.34	61.17	27.33	25.93	26.35	25.57	45.12
Total Debt/Equity (%)	- -	504.22	638.51	63.15	59.01	61.24	49.99	202.58
Total Debt/Capital (%)	- -	100.59	103	81.81	85.92	108.32	143.73	-129.52
Total Debt/Total Assets (%)	- -	61.63	62.69	28.32	26.73	26.93	26.32	46.39
Net Debt to Equity	- -	444.97	522.99	50.65	50.56	52.09	39	165.58
Net Debt/Capital (%)	- -	93.84	95.82	72.73	79.29	104.79	145.38	-90.73
EBITDA	433	518	438	- -	256	292	305	441
EBITDA-CapEx	430	518	438	- -	256	292	305	441
Operating Income (Loss)	204	265	147	- -	-94	-81	-90	34

Liquidity (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	- -	0.14	0.28	0.18	0.11	0.15	0.38	0.31
Current Ratio	- -	1.15	1.25	1.16	1.2	1.27	1.42	1.31
Quick Ratio	- -	0.57	0.6	0.49	0.46	0.4	1.01	0.86
CFO/Avg Current Liab	- -	0.35	0.14	- -	0.13	0.17	0.16	0.41
Common Equity/Total Assets	- -	-0.36	-1.83	-0.87	-1.41	-4.67	-8.06	-82.25
Long-Term Debt/Equity (%)	- -	493.66	622.99	60.94	57.24	59.91	48.57	197.04
Long-Term Debt/Capital (%)	- -	98.49	100.5	78.94	83.35	105.97	139.67	-125.98
Long-Term Debt/Total Assets (%)	- -	60.34	61.17	27.33	25.93	26.35	25.57	45.12
Total Debt/Equity (%)	- -	504.22	638.51	63.15	59.01	61.24	49.99	202.58
Total Debt/Capital (%)	- -	100.59	103	81.81	85.92	108.32	143.73	-129.52
Total Debt/Total Assets (%)	- -	61.63	62.69	28.32	26.73	26.93	26.32	46.39
CFO/Total Liabilities	- -	4.64	3.71	- -	4.65	6.39	6.49	10.22
CFO/CapEx	65.33	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	1.5	1.67	0.09	1	0.89	1.31	-1.17

Working Capital (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	7.68	4.56	- -	3.7	4.29	5.15	5.27
Days Sales Outstanding	- -	47.56	80.08	- -	98.65	85.13	70.9	69.22
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	8.24	4.74	- -	3.33	3.78	4.52	4.92
Accounts Payable Turnover Days	- -	44.29	76.99	- -	109.67	96.46	80.69	74.12
Cash Conversion Cycle	- -	3.27	3.09	- -	-11.02	-11.33	-9.79	-4.9
Inventory to Cash Days	- -	47.56	80.08	- -	98.65	85.13	70.9	69.22
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	4,968	- -	3,980	4,156	3,736	1,029
- Cash & Cash Equivalents	- -	218	506	372	250	324	343	273
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	788	650	280	4	2
+ Total Debt	- -	4,059	4,361	3,112	3,003	2,904	2,156	2,119
Enterprise Value	- -	3,841	8,823	3,528	7,383	7,016	5,553	2,877
Total Capital	- -	4,035	4,234	3,804	3,495	2,681	1,500	-1,636
Total Debt/Capital (%)	- -	100.59	103	81.81	85.92	108.32	143.73	-129.52
Total Debt / EV	- -	1.06	0.49	0.88	0.41	0.41	0.39	0.74
EV/Sales	- -	1.51	3.23	- -	3.35	2.94	2.38	1.27
EV/EBITDA	- -	7.42	20.14	- -	28.84	24.03	18.21	6.52
EV/EBIT	- -	14.49	60.02	- -	- -	148.84	- -	84.61
EV/Cash Flow to Firm	- -	9.66	18.03	- -	17.47	13.78	15.89	6.36
EV/Free Cash Flow to Firm	- -	9.66	18.03	- -	17.47	13.78	15.89	6.36
Diluted Market Cap	- -	- -	4,968	- -	3,980	4,620	3,739	1,029
Diluted Enterprise Value	- -	3,841	8,823	3,528	7,383	7,480	5,556	2,877
EV per Share	- -	8.6	19.75	- -	15.43	14.33	10.29	5.45
TTM Sales	2,378	2,552	2,728	- -	2,207	2,386	2,332	2,262
TTM EBITDA	433	518	438	- -	256	292	305	441
TTM Operating Income	204	265	147	- -	-94	-81	-90	34
TTM Cash Flow to Firm	1,288	398	489	- -	423	509	349	452
TTM Free Cash Flow to Firm	1,291	398	489	- -	423	509	349	452

Multiples (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	21.32	- -	13.92	11.97	14.84	2.86
EV/EBIT	- -	14.49	60.02	- -	- -	148.84	- -	84.61
Enterprise Value	- -	3,841	8,823	3,528	7,383	7,016	5,553	2,877
Low Price	- -	- -	9.74	8.46	6.31	6.33	6.15	1.89
EV/Sales	- -	1.51	3.23	- -	3.35	2.94	2.38	1.27
EV/EBITDA	- -	7.42	20.14	- -	28.84	24.03	18.21	6.52
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-44.71	- -	-65.37	-11.94	-27.24	-0.8
Price/Earnings High	- -	- -	-52.01	- -	-85.64	-14.46	-35.69	-1.3
Price/Earnings Low	- -	- -	-42.25	- -	-48.68	-8.98	-21.15	-0.32
Price/Book Value	- -	- -	-39.12	- -	-25.19	-8.26	-5.66	-0.27
Price/Book Value Average	- -	- -	-36.26	- -	-25.65	-8.19	-6.48	-0.66
Price/Book Value High	- -	- -	-42.18	- -	-33.6	-9.92	-8.49	-1.08
Price/Book Value Low	- -	- -	-34.27	- -	-19.1	-6.16	-5.03	-0.27
Price/Tangible Book Value	- -	- -	-1.51	- -	-1.62	-2.59	-2.13	-0.64
Price/Tangible Book Value Average	- -	- -	-1.4	- -	-1.65	-2.56	-2.44	-1.53
Price/Tangible Book Value High	- -	- -	-1.63	- -	-2.16	-3.11	-3.19	-2.51
Price/Tangible Book Value Low	- -	- -	-1.32	- -	-1.23	-1.93	-1.89	-0.62
Price/Sales	- -	- -	1.82	- -	1.8	1.74	1.6	0.45
Price/Sales Average	- -	- -	1.69	- -	1.84	1.73	1.83	1.09
Price/Sales High	- -	- -	1.96	- -	2.41	2.09	2.4	1.79
Price/Sales Low	- -	- -	1.6	- -	1.37	1.3	1.42	0.44
Price/Cash Flow	- -	- -	21.32	- -	13.92	10.77	14.82	2.86
Price/Cash Flow Average	- -	- -	19.76	- -	14.17	10.67	16.97	6.85
Price/Cash Flow High	- -	- -	22.99	- -	18.56	12.92	22.24	11.23
Price/Cash Flow Low	- -	- -	18.68	- -	10.55	8.03	13.18	2.77
Price/Free Cash Flow Average	- -	- -	19.76	- -	14.17	11.86	16.99	6.85
Price/Free Cash Flow High	- -	- -	22.99	- -	18.56	14.36	22.26	11.23
Price/Free Cash Flow Low	- -	- -	18.68	- -	10.55	8.92	13.19	2.77
EV/Sales Average	- -	1.51	3.1	- -	3.38	2.92	2.61	1.91
EV/Sales High	- -	1.51	3.38	- -	3.95	3.29	3.18	2.6
EV/Sales Low	- -	1.51	3.01	- -	2.91	2.5	2.2	1.26
EV/EBITDA Average	- -	7.42	19.32	- -	29.12	23.9	19.98	9.78
EV/EBITDA High	- -	7.42	21.03	- -	34.03	26.88	24.33	13.35
EV/EBITDA Low	- -	7.42	18.74	- -	25.08	20.41	16.84	6.45
EV/EBIT Average	- -	14.49	57.55	- -	-79.32	-86.15	-67.71	126.84
EV/EBIT High	- -	14.49	62.67	- -	-92.69	-96.88	-82.45	173.21
EV/EBIT Low	- -	14.49	55.83	- -	-68.31	-73.56	-57.08	83.68
Last Price	- -	- -	11.12	10.76	8.32	8.49	6.92	1.95
High Price	- -	- -	11.99	14.51	11.1	10.19	10.38	7.66
Enterprise Value Average	- -	3,841	8,460	3,528	7,456	6,978	6,094	4,312
Enterprise Value High	- -	3,841	9,212	3,528	8,713	7,848	7,421	5,889
Enterprise Value Low	- -	3,841	8,207	3,528	6,421	5,958	5,137	2,845

Profitability (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	0.67	-1.52	- -	-0.56	-3.13	-1.65	-48.54
Return on Capital (%)	- -	7.52	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	6.33	- -	- -	- -	- -	- -	- -
Gross Margin (%)	35.79	34.6	30.57	- -	31.08	33.95	34.05	33.82
EBITDA Margin (%)	18.21	20.3	16.06	- -	11.6	12.24	13.08	19.5
Operating Margin (%)	8.58	10.38	5.39	- -	-4.26	-3.39	-3.86	1.5
Incremental Operating Margin (%)	- -	35.06	-67.05	5.39	- -	21.94	- -	-177.14
Pretax Margin (%)	-0.17	1.49	-3.45	- -	-5.62	-14.12	-6.35	-135.37
Profit Margin (%)	-0.88	0.86	-3.78	- -	-2.81	-14.46	-6.73	-136.91
Net Income to Common Margin (%)	-0.88	0.86	-3.78	- -	-2.81	-14.46	-6.73	-136.91
Effective Tax Rate (%)	- -	42.11	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	-9.52	45.45	-2.91	- -	- -	- -	-14.79	-2.79
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	4,059	4,361	3,112	3,003	2,904	2,156	2,119
ST Debt	- -	85	106	109	90	63	61	58
LT Debt	- -	3,974	4,255	3,003	2,913	2,841	2,095	2,061
Total Debt/EBITDA	- -	7.84	9.96	- -	11.73	9.95	7.07	4.8
Net Debt/EBITDA	- -	6.92	8.16	- -	10.05	8.46	5.51	3.93
Total Debt/EBIT	- -	15.32	29.67	- -	-31.95	-35.85	-23.96	62.32
Net Debt/EBIT	- -	13.52	24.3	- -	-27.37	-30.49	-18.69	50.94
EBITDA to Interest Expense	2.08	2.31	1.87	- -	2.12	2.23	2.96	4.79
EBITDA-CapEx/Interest Expense	2.07	2.31	1.87	- -	2.12	2.23	2.96	4.79
EBIT to Interest Expense	0.98	1.18	0.63	- -	-0.78	-0.62	-0.87	0.37
Interest Expense	208	224	234	- -	121	131	103	92
Common Equity/Total Assets	- -	-0.36	-1.83	-0.87	-1.41	-4.67	-8.06	-82.25
Long-Term Debt/Equity (%)	- -	493.66	622.99	60.94	57.24	59.91	48.57	197.04
Long-Term Debt/Capital (%)	- -	98.49	100.5	78.94	83.35	105.97	139.67	-125.98
Long-Term Debt/Total Assets (%)	- -	60.34	61.17	27.33	25.93	26.35	25.57	45.12
Total Debt/Equity (%)	- -	504.22	638.51	63.15	59.01	61.24	49.99	202.58
Total Debt/Capital (%)	- -	100.59	103	81.81	85.92	108.32	143.73	-129.52
Total Debt/Total Assets (%)	- -	61.63	62.69	28.32	26.73	26.93	26.32	46.39
Net Debt to Equity	- -	444.97	522.99	50.65	50.56	52.09	39	165.58
Net Debt/Capital (%)	- -	93.84	95.82	72.73	79.29	104.79	145.38	-90.73
EBITDA	433	518	438	- -	256	292	305	441
EBITDA-CapEx	430	518	438	- -	256	292	305	441
Operating Income (Loss)	204	265	147	- -	-94	-81	-90	34

Liquidity (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	- -	0.14	0.28	0.18	0.11	0.15	0.38	0.31
Current Ratio	- -	1.15	1.25	1.16	1.2	1.27	1.42	1.31
Quick Ratio	- -	0.57	0.6	0.49	0.46	0.4	1.01	0.86
CFO/Avg Current Liab	- -	0.35	0.14	- -	0.13	0.17	0.16	0.41
Common Equity/Total Assets	- -	-0.36	-1.83	-0.87	-1.41	-4.67	-8.06	-82.25
Long-Term Debt/Equity (%)	- -	493.66	622.99	60.94	57.24	59.91	48.57	197.04
Long-Term Debt/Capital (%)	- -	98.49	100.5	78.94	83.35	105.97	139.67	-125.98
Long-Term Debt/Total Assets (%)	- -	60.34	61.17	27.33	25.93	26.35	25.57	45.12
Total Debt/Equity (%)	- -	504.22	638.51	63.15	59.01	61.24	49.99	202.58
Total Debt/Capital (%)	- -	100.59	103	81.81	85.92	108.32	143.73	-129.52
Total Debt/Total Assets (%)	- -	61.63	62.69	28.32	26.73	26.93	26.32	46.39
CFO/Total Liabilities	- -	4.64	3.71	- -	4.65	6.39	6.49	10.22
CFO/CapEx	65.33	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	1.5	1.67	0.09	1	0.89	1.31	-1.17

Working Capital (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	7.68	4.56	- -	3.7	4.29	5.15	5.27
Days Sales Outstanding	- -	47.56	80.08	- -	98.65	85.13	70.9	69.22
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	8.24	4.74	- -	3.33	3.78	4.52	4.92
Accounts Payable Turnover Days	- -	44.29	76.99	- -	109.67	96.46	80.69	74.12
Cash Conversion Cycle	- -	3.27	3.09	- -	-11.02	-11.33	-9.79	-4.9
Inventory to Cash Days	- -	47.56	80.08	- -	98.65	85.13	70.9	69.22
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	4,968	- -	3,980	4,156	3,736	1,029
- Cash & Cash Equivalents	- -	218	506	372	250	324	343	273
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	788	650	280	4	2
+ Total Debt	- -	4,059	4,361	3,112	3,003	2,904	2,156	2,119
Enterprise Value	- -	3,841	8,823	3,528	7,383	7,016	5,553	2,877
Total Capital	- -	4,035	4,234	3,804	3,495	2,681	1,500	-1,636
Total Debt/Capital (%)	- -	100.59	103	81.81	85.92	108.32	143.73	-129.52
Total Debt / EV	- -	1.06	0.49	0.88	0.41	0.41	0.39	0.74
EV/Sales	- -	1.51	3.23	- -	3.35	2.94	2.38	1.27
EV/EBITDA	- -	7.42	20.14	- -	28.84	24.03	18.21	6.52
EV/EBIT	- -	14.49	60.02	- -	- -	148.84	- -	84.61
EV/Cash Flow to Firm	- -	9.66	18.03	- -	17.47	13.78	15.89	6.36
EV/Free Cash Flow to Firm	- -	9.66	18.03	- -	17.47	13.78	15.89	6.36
Diluted Market Cap	- -	- -	4,968	- -	3,980	4,620	3,739	1,029
Diluted Enterprise Value	- -	3,841	8,823	3,528	7,383	7,480	5,556	2,877
EV per Share	- -	8.6	19.75	- -	15.43	14.33	10.29	5.45
TTM Sales	2,378	2,552	2,728	- -	2,207	2,386	2,332	2,262
TTM EBITDA	433	518	438	- -	256	292	305	441
TTM Operating Income	204	265	147	- -	-94	-81	-90	34
TTM Cash Flow to Firm	1,288	398	489	- -	423	509	349	452
TTM Free Cash Flow to Firm	1,291	398	489	- -	423	509	349	452

Multiples (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	21.32	- -	13.92	11.97	14.84	2.86
EV/EBIT	- -	14.49	60.02	- -	- -	148.84	- -	84.61
Enterprise Value	- -	3,841	8,823	3,528	7,383	7,016	5,553	2,877
Low Price	- -	- -	9.74	8.46	6.31	6.33	6.15	1.89
EV/Sales	- -	1.51	3.23	- -	3.35	2.94	2.38	1.27
EV/EBITDA	- -	7.42	20.14	- -	28.84	24.03	18.21	6.52
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-44.71	- -	-65.37	-11.94	-27.24	-0.8
Price/Earnings High	- -	- -	-52.01	- -	-85.64	-14.46	-35.69	-1.3
Price/Earnings Low	- -	- -	-42.25	- -	-48.68	-8.98	-21.15	-0.32
Price/Book Value	- -	- -	-39.12	- -	-25.19	-8.26	-5.66	-0.27
Price/Book Value Average	- -	- -	-36.26	- -	-25.65	-8.19	-6.48	-0.66
Price/Book Value High	- -	- -	-42.18	- -	-33.6	-9.92	-8.49	-1.08
Price/Book Value Low	- -	- -	-34.27	- -	-19.1	-6.16	-5.03	-0.27
Price/Tangible Book Value	- -	- -	-1.51	- -	-1.62	-2.59	-2.13	-0.64
Price/Tangible Book Value Average	- -	- -	-1.4	- -	-1.65	-2.56	-2.44	-1.53
Price/Tangible Book Value High	- -	- -	-1.63	- -	-2.16	-3.11	-3.19	-2.51
Price/Tangible Book Value Low	- -	- -	-1.32	- -	-1.23	-1.93	-1.89	-0.62
Price/Sales	- -	- -	1.82	- -	1.8	1.74	1.6	0.45
Price/Sales Average	- -	- -	1.69	- -	1.84	1.73	1.83	1.09
Price/Sales High	- -	- -	1.96	- -	2.41	2.09	2.4	1.79
Price/Sales Low	- -	- -	1.6	- -	1.37	1.3	1.42	0.44
Price/Cash Flow	- -	- -	21.32	- -	13.92	10.77	14.82	2.86
Price/Cash Flow Average	- -	- -	19.76	- -	14.17	10.67	16.97	6.85
Price/Cash Flow High	- -	- -	22.99	- -	18.56	12.92	22.24	11.23
Price/Cash Flow Low	- -	- -	18.68	- -	10.55	8.03	13.18	2.77
Price/Free Cash Flow Average	- -	- -	19.76	- -	14.17	11.86	16.99	6.85
Price/Free Cash Flow High	- -	- -	22.99	- -	18.56	14.36	22.26	11.23
Price/Free Cash Flow Low	- -	- -	18.68	- -	10.55	8.92	13.19	2.77
EV/Sales Average	- -	1.51	3.1	- -	3.38	2.92	2.61	1.91
EV/Sales High	- -	1.51	3.38	- -	3.95	3.29	3.18	2.6
EV/Sales Low	- -	1.51	3.01	- -	2.91	2.5	2.2	1.26
EV/EBITDA Average	- -	7.42	19.32	- -	29.12	23.9	19.98	9.78
EV/EBITDA High	- -	7.42	21.03	- -	34.03	26.88	24.33	13.35
EV/EBITDA Low	- -	7.42	18.74	- -	25.08	20.41	16.84	6.45
EV/EBIT Average	- -	14.49	57.55	- -	-79.32	-86.15	-67.71	126.84
EV/EBIT High	- -	14.49	62.67	- -	-92.69	-96.88	-82.45	173.21
EV/EBIT Low	- -	14.49	55.83	- -	-68.31	-73.56	-57.08	83.68
Last Price	- -	- -	11.12	10.76	8.32	8.49	6.92	1.95
High Price	- -	- -	11.99	14.51	11.1	10.19	10.38	7.66
Enterprise Value Average	- -	3,841	8,460	3,528	7,456	6,978	6,094	4,312
Enterprise Value High	- -	3,841	9,212	3,528	8,713	7,848	7,421	5,889
Enterprise Value Low	- -	3,841	8,207	3,528	6,421	5,958	5,137	2,845

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	- -	447	447	464	478	508	532	524
Diluted Weighted Avg Shares	447	447	447	- -	478	544	540	528
Basic Weighted Avg Shares	447	447	447	- -	478	489	540	528
Revenue per Share	5.32	5.71	6.11	- -	4.61	4.87	4.32	4.29
EBITDA per Share	0.97	1.16	0.98	- -	0.54	0.6	0.56	0.84
Operating Income per Share	0.46	0.59	0.33	- -	-0.2	-0.17	-0.17	0.06
Basic EPS, GAAP	-0.05	0.05	-0.23	- -	-0.13	-0.7	-0.29	-5.87
Basic EPS from Cont Ops	-0.05	0.05	-0.23	- -	-0.29	-0.65	-0.26	-5.83
Diluted EPS, GAAP	-0.05	0.05	-0.23	- -	-0.13	-0.63	-0.29	-5.87
Diluted EPS from Cont Ops	-0.05	0.05	-0.23	- -	-0.29	-0.58	-0.26	-5.83
Dividend per Share	- -	0.02	0.01	- -	- -	- -	0.04	0.16
Cash Flow per Share	0.44	0.6	0.52	- -	0.6	0.79	0.47	0.68
Free Cash Flow per Basic Share	0.43	0.6	0.52	- -	0.6	0.79	0.47	0.68
Cash & Equivalents per Share	- -	0.49	1.13	- -	0.52	0.66	0.64	0.52
Book Value per Share	- -	-0.05	-0.28	- -	-0.33	-1.03	-1.22	-7.12
Tangible Book Value per Share	- -	-7.48	-7.37	- -	-5.15	-3.28	-3.25	-3.05

Alight, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)