Mission Produce, Inc.

AVO

AVOMission Produce, Inc. US flag

NASDAQ Global Select

12.42

USD

+0.20

- -

877.58MMarket Cap

Profitability (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Return on Common Equity (%)	- -	34.68	11.74	16.02	-11.86	-1.03	12.68	11.65
Return on Assets (%)	- -	10.94	3.93	5.44	-3.95	-0.31	3.89	3.86
Return on Capital (%)	- -	19.77	7.77	9.96	- -	- -	7.31	7.28
Return on Invested Capital (%)	- -	14.63	7.35	5.9	- -	- -	5.74	5.23
Gross Margin (%)	6.28	17.51	14.45	13.96	8.59	8.73	12.35	11.55
EBITDA Margin (%)	3.27	13.93	10.03	9.12	3.55	4.16	8.37	7.17
Operating Margin (%)	2.17	12.06	7.93	6.83	1.18	0.72	5.32	4.69
Incremental Operating Margin (%)	- -	375.21	181.43	-25.51	-31.52	5.87	20.94	-0.32
Pretax Margin (%)	10.3	10.87	5.08	7.4	-2.98	-0.09	4.89	4.45
Profit Margin (%)	8.42	8.12	3.34	5.04	-3.31	-0.29	2.97	2.71
Net Income to Common Margin (%)	8.42	8.12	3.34	5.04	-3.31	-0.29	2.97	2.71
Effective Tax Rate (%)	18.28	25.31	34.25	31.97	- -	- -	30.79	34.57
Dvd Payout Ratio (%)	6.22	7.81	45.14	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	31.97	6.44	16.02	-11.86	-1.03	12.68	11.65

Credit (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Total Debt	204	186	179	213	215	253	217	201
ST Debt	8	7	9	14	12	16	16	18
LT Debt	195	179	170	200	203	237	201	183
Total Debt/EBITDA	7.25	1.51	2.06	2.62	5.8	6.37	2.1	2.01
Net Debt/EBITDA	6.2	0.95	0.58	0.98	2.46	2.89	0.59	0.37
Total Debt/EBIT	10.89	1.75	2.61	3.5	17.49	36.62	3.31	3.08
Net Debt/EBIT	9.31	1.09	0.73	1.3	7.41	16.65	0.93	0.56
EBITDA to Interest Expense	5.2	11.94	12.91	21.97	6.75	3.42	8.21	10.62
EBITDA-CapEx/Interest Expense	0.17	9.06	2.87	2.14	-4.38	-0.87	5.65	5.15
EBIT to Interest Expense	3.46	10.34	10.21	16.46	2.24	0.59	5.21	6.94
Interest Expense	5	10	7	4	6	12	13	9
Common Equity/Total Assets	28.01	34.73	32.33	35.39	31.21	29.63	31.68	34.53
Long-Term Debt/Equity (%)	62.28	47.12	35.9	37.4	38.86	44.82	34.9	29.55
Long-Term Debt/Capital (%)	51.67	41.99	39.54	38.25	39.81	43.17	36.29	31.98
Long-Term Debt/Total Assets (%)	31.39	25.91	21.87	22.87	23.1	25.89	20.73	18.64
Total Debt/Equity (%)	64.97	49.05	37.72	39.93	41.14	47.83	37.65	32.41
Total Debt/Capital (%)	53.91	43.71	41.54	40.83	42.14	46.07	39.16	35.07
Total Debt/Total Assets (%)	32.75	26.97	22.98	24.42	24.46	27.62	22.37	20.44
Net Debt to Equity	55.56	30.69	10.58	14.86	17.42	21.75	10.59	5.9
Net Debt/Capital (%)	49.54	32.19	16.38	18.13	19.91	22.73	12.3	7.2
EBITDA	28	123	86	81	37	40	103	100
EBITDA-CapEx	1	93	19	8	-24	-10	71	48
Operating Income (Loss)	19	106	68	61	12	7	66	65

Liquidity (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Cash Ratio	0.39	0.81	1.59	0.95	0.52	0.44	0.39	0.48
Current Ratio	2.3	2.59	3.18	2.77	2.24	2.26	1.87	1.95
Quick Ratio	1.66	1.9	2.54	2.02	1.39	1.43	1.18	1.25
CFO/Avg Current Liab	- -	1.25	1	0.56	0.37	0.29	0.76	0.62
Common Equity/Total Assets	28.01	34.73	32.33	35.39	31.21	29.63	31.68	34.53
Long-Term Debt/Equity (%)	62.28	47.12	35.9	37.4	38.86	44.82	34.9	29.55
Long-Term Debt/Capital (%)	51.67	41.99	39.54	38.25	39.81	43.17	36.29	31.98
Long-Term Debt/Total Assets (%)	31.39	25.91	21.87	22.87	23.1	25.89	20.73	18.64
Total Debt/Equity (%)	64.97	49.05	37.72	39.93	41.14	47.83	37.65	32.41
Total Debt/Capital (%)	53.91	43.71	41.54	40.83	42.14	46.07	39.16	35.07
Total Debt/Total Assets (%)	32.75	26.97	22.98	24.42	24.46	27.62	22.37	20.44
CFO/Total Liabilities	10.61	29.83	25.97	13.85	9.87	7.55	23.68	24.4
CFO/CapEx	1.2	3.12	1.17	0.64	0.58	0.59	2.9	1.72
Altman's Z-Score	2.33	2.81	4	4.52	3.93	2.74	3.45	3.72

Working Capital (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Accounts Receivable Turnover	- -	12.78	13.35	13.58	15.3	13.93	14.57	15.82
Days Sales Outstanding	- -	28.55	27.34	26.87	23.85	26.21	25.05	23.07
Inventory Turnover	- -	18.87	17.67	17.68	15.76	12.1	13.36	14.32
Days Inventory Outstanding	- -	19.34	20.66	20.65	23.15	30.17	27.32	25.48
Accounts Payable Turnover	- -	17.24	16.97	18.43	18.92	15.46	15.84	15.57
Accounts Payable Turnover Days	- -	21.17	21.51	19.81	19.29	23.6	23.04	23.44
Cash Conversion Cycle	- -	26.72	26.49	27.72	27.71	32.77	29.33	25.11
Inventory to Cash Days	- -	9.21	6.69	6.22	0.7	-3.95	-2.27	-2.41
Inventories	32	45	39	48	73	71	91	81
Raw Materials	8	12	10	14	20	20	19	21
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	14	24	16	22	34	30	45	30
Other Inventory	11	9	12	12	20	22	27	30

Enterprise Value (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Market Capitalization	- -	- -	839	1,340	1,185	659	833	819
- Cash & Cash Equivalents	26	64	124	84	53	43	58	65
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	21	25	30	33
+ Total Debt	204	186	179	213	215	253	217	201
Enterprise Value	177	122	894	1,469	1,368	893	1,022	988
Total Capital	378	425	430	522	510	548	555	573
Total Debt/Capital (%)	53.91	43.71	41.54	40.83	42.14	46.07	39.16	35.07
Total Debt / EV	1.15	1.53	0.2	0.15	0.16	0.28	0.21	0.2
EV/Sales	0.21	0.14	1.04	1.65	1.31	0.94	0.83	0.71
EV/EBITDA	6.31	0.99	10.33	18.07	36.88	22.5	9.88	9.9
EV/EBIT	9.48	1.14	13.07	24.12	111.24	129.45	15.55	15.16
EV/Cash Flow to Firm	4.78	1.22	10.73	29.67	33.09	12.92	10.01	10.43
EV/Free Cash Flow to Firm	2.76	0.94	5.94	11.95	13.34	7.51	7.61	6.76
Diluted Market Cap	- -	- -	840	1,350	1,185	666	838	822
Diluted Enterprise Value	177	122	894	1,478	1,368	900	1,027	990
EV per Share	2.56	1.76	14.05	20.81	19.21	12.76	14.48	13.89
TTM Sales	860	883	862	892	1,046	954	1,235	1,391
TTM EBITDA	28	123	86	81	37	40	103	100
TTM Operating Income	19	106	68	61	12	7	66	65
TTM Cash Flow to Firm	37	100	83	50	41	69	102	95
TTM Free Cash Flow to Firm	64	130	151	123	103	119	134	146

Multiples (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Price/Free Cash Flow	- -	- -	5.74	11.21	12.29	8.43	6.67	5.87
EV/EBIT	9.48	1.14	13.07	24.12	111.24	129.45	15.55	15.16
Enterprise Value	177	122	894	1,469	1,368	893	1,022	988
Low Price	- -	- -	11.75	12.43	11.04	8.55	8.19	9.56
EV/Sales	0.21	0.14	1.04	1.65	1.31	0.94	0.83	0.71
EV/EBITDA	6.31	0.99	10.33	18.07	36.88	22.5	9.88	9.9
Price/Earnings	- -	- -	29.14	29.85	- -	- -	22.69	21.74
Price/Earnings Average	- -	- -	28.66	29.38	-30.63	-296.36	20.9	22.47
Price/Earnings High	- -	- -	33.21	36.05	-42.8	-424	26.19	28.77
Price/Earnings Low	- -	- -	25.96	19.54	-22.73	-213.75	15.75	18.04
Price/Book Value	- -	- -	3.34	4.34	4.32	2.43	2.71	2.41
Price/Book Value Average	- -	- -	3.29	4.27	3.86	3.06	2.49	2.5
Price/Book Value High	- -	- -	3.81	5.24	5.39	4.38	3.12	3.2
Price/Book Value Low	- -	- -	2.98	2.84	2.86	2.21	1.88	2
Price/Tangible Book Value	- -	- -	2.11	2.93	2.46	1.35	1.55	1.41
Price/Tangible Book Value Average	- -	- -	2.08	2.88	2.2	1.7	1.43	1.46
Price/Tangible Book Value High	- -	- -	2.41	3.54	3.08	2.43	1.79	1.87
Price/Tangible Book Value Low	- -	- -	1.88	1.92	1.63	1.23	1.07	1.17
Price/Sales	- -	- -	0.97	1.5	1.13	0.69	0.67	0.59
Price/Sales Average	- -	- -	0.96	1.48	1.01	0.87	0.62	0.61
Price/Sales High	- -	- -	1.11	1.82	1.42	1.24	0.78	0.78
Price/Sales Low	- -	- -	0.87	0.98	0.75	0.63	0.47	0.49
Price/Cash Flow	- -	- -	10.64	28.52	33.67	22.56	8.92	9.25
Price/Cash Flow Average	- -	- -	10.46	28.07	30.1	28.42	8.21	9.56
Price/Cash Flow High	- -	- -	12.12	34.44	42.07	40.66	10.29	12.24
Price/Cash Flow Low	- -	- -	9.48	18.67	22.34	20.5	6.19	7.68
Price/Free Cash Flow Average	- -	- -	5.65	11.03	10.99	10.62	6.15	6.07
Price/Free Cash Flow High	- -	- -	6.54	13.53	15.36	15.19	7.7	7.77
Price/Free Cash Flow Low	- -	- -	5.12	7.34	8.16	7.66	4.63	4.87
EV/Sales Average	0.21	0.14	1.02	1.62	1.19	1.12	0.77	0.73
EV/Sales High	0.21	0.14	1.17	1.96	1.59	1.49	0.93	0.9
EV/Sales Low	0.21	0.14	0.93	1.13	0.93	0.87	0.62	0.61
EV/EBITDA Average	6.31	0.99	10.18	17.81	33.5	26.81	9.25	10.18
EV/EBITDA High	6.31	0.99	11.69	21.49	44.85	35.81	11.13	12.56
EV/EBITDA Low	6.31	0.99	9.28	12.38	26.13	20.98	7.42	8.5
EV/EBIT Average	9.48	1.14	12.87	23.77	101.04	154.25	14.55	15.58
EV/EBIT High	9.48	1.14	14.78	28.69	135.27	206.04	17.51	19.22
EV/EBIT Low	9.48	1.14	11.73	16.52	78.81	120.72	11.68	13.02
Last Price	- -	- -	13.19	18.99	16.64	9.41	11.8	11.52
High Price	- -	- -	15.03	22.93	20.79	16.96	13.62	15.25
Enterprise Value Average	177	122	880	1,448	1,243	1,064	956	1,016
Enterprise Value High	177	122	1,011	1,747	1,664	1,422	1,150	1,253
Enterprise Value Low	177	122	802	1,006	969	833	767	849

Profitability (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Return on Common Equity (%)	- -	34.68	11.74	16.02	-11.86	-1.03	12.68	11.65
Return on Assets (%)	- -	10.94	3.93	5.44	-3.95	-0.31	3.89	3.86
Return on Capital (%)	- -	19.77	7.77	9.96	- -	- -	7.31	7.28
Return on Invested Capital (%)	- -	14.63	7.35	5.9	- -	- -	5.74	5.23
Gross Margin (%)	6.28	17.51	14.45	13.96	8.59	8.73	12.35	11.55
EBITDA Margin (%)	3.27	13.93	10.03	9.12	3.55	4.16	8.37	7.17
Operating Margin (%)	2.17	12.06	7.93	6.83	1.18	0.72	5.32	4.69
Incremental Operating Margin (%)	- -	375.21	181.43	-25.51	-31.52	5.87	20.94	-0.32
Pretax Margin (%)	10.3	10.87	5.08	7.4	-2.98	-0.09	4.89	4.45
Profit Margin (%)	8.42	8.12	3.34	5.04	-3.31	-0.29	2.97	2.71
Net Income to Common Margin (%)	8.42	8.12	3.34	5.04	-3.31	-0.29	2.97	2.71
Effective Tax Rate (%)	18.28	25.31	34.25	31.97	- -	- -	30.79	34.57
Dvd Payout Ratio (%)	6.22	7.81	45.14	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	31.97	6.44	16.02	-11.86	-1.03	12.68	11.65

Credit (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Total Debt	204	186	179	213	215	253	217	201
ST Debt	8	7	9	14	12	16	16	18
LT Debt	195	179	170	200	203	237	201	183
Total Debt/EBITDA	7.25	1.51	2.06	2.62	5.8	6.37	2.1	2.01
Net Debt/EBITDA	6.2	0.95	0.58	0.98	2.46	2.89	0.59	0.37
Total Debt/EBIT	10.89	1.75	2.61	3.5	17.49	36.62	3.31	3.08
Net Debt/EBIT	9.31	1.09	0.73	1.3	7.41	16.65	0.93	0.56
EBITDA to Interest Expense	5.2	11.94	12.91	21.97	6.75	3.42	8.21	10.62
EBITDA-CapEx/Interest Expense	0.17	9.06	2.87	2.14	-4.38	-0.87	5.65	5.15
EBIT to Interest Expense	3.46	10.34	10.21	16.46	2.24	0.59	5.21	6.94
Interest Expense	5	10	7	4	6	12	13	9
Common Equity/Total Assets	28.01	34.73	32.33	35.39	31.21	29.63	31.68	34.53
Long-Term Debt/Equity (%)	62.28	47.12	35.9	37.4	38.86	44.82	34.9	29.55
Long-Term Debt/Capital (%)	51.67	41.99	39.54	38.25	39.81	43.17	36.29	31.98
Long-Term Debt/Total Assets (%)	31.39	25.91	21.87	22.87	23.1	25.89	20.73	18.64
Total Debt/Equity (%)	64.97	49.05	37.72	39.93	41.14	47.83	37.65	32.41
Total Debt/Capital (%)	53.91	43.71	41.54	40.83	42.14	46.07	39.16	35.07
Total Debt/Total Assets (%)	32.75	26.97	22.98	24.42	24.46	27.62	22.37	20.44
Net Debt to Equity	55.56	30.69	10.58	14.86	17.42	21.75	10.59	5.9
Net Debt/Capital (%)	49.54	32.19	16.38	18.13	19.91	22.73	12.3	7.2
EBITDA	28	123	86	81	37	40	103	100
EBITDA-CapEx	1	93	19	8	-24	-10	71	48
Operating Income (Loss)	19	106	68	61	12	7	66	65

Liquidity (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Cash Ratio	0.39	0.81	1.59	0.95	0.52	0.44	0.39	0.48
Current Ratio	2.3	2.59	3.18	2.77	2.24	2.26	1.87	1.95
Quick Ratio	1.66	1.9	2.54	2.02	1.39	1.43	1.18	1.25
CFO/Avg Current Liab	- -	1.25	1	0.56	0.37	0.29	0.76	0.62
Common Equity/Total Assets	28.01	34.73	32.33	35.39	31.21	29.63	31.68	34.53
Long-Term Debt/Equity (%)	62.28	47.12	35.9	37.4	38.86	44.82	34.9	29.55
Long-Term Debt/Capital (%)	51.67	41.99	39.54	38.25	39.81	43.17	36.29	31.98
Long-Term Debt/Total Assets (%)	31.39	25.91	21.87	22.87	23.1	25.89	20.73	18.64
Total Debt/Equity (%)	64.97	49.05	37.72	39.93	41.14	47.83	37.65	32.41
Total Debt/Capital (%)	53.91	43.71	41.54	40.83	42.14	46.07	39.16	35.07
Total Debt/Total Assets (%)	32.75	26.97	22.98	24.42	24.46	27.62	22.37	20.44
CFO/Total Liabilities	10.61	29.83	25.97	13.85	9.87	7.55	23.68	24.4
CFO/CapEx	1.2	3.12	1.17	0.64	0.58	0.59	2.9	1.72
Altman's Z-Score	2.33	2.81	4	4.52	3.93	2.74	3.45	3.72

Working Capital (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Accounts Receivable Turnover	- -	12.78	13.35	13.58	15.3	13.93	14.57	15.82
Days Sales Outstanding	- -	28.55	27.34	26.87	23.85	26.21	25.05	23.07
Inventory Turnover	- -	18.87	17.67	17.68	15.76	12.1	13.36	14.32
Days Inventory Outstanding	- -	19.34	20.66	20.65	23.15	30.17	27.32	25.48
Accounts Payable Turnover	- -	17.24	16.97	18.43	18.92	15.46	15.84	15.57
Accounts Payable Turnover Days	- -	21.17	21.51	19.81	19.29	23.6	23.04	23.44
Cash Conversion Cycle	- -	26.72	26.49	27.72	27.71	32.77	29.33	25.11
Inventory to Cash Days	- -	9.21	6.69	6.22	0.7	-3.95	-2.27	-2.41
Inventories	32	45	39	48	73	71	91	81
Raw Materials	8	12	10	14	20	20	19	21
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	14	24	16	22	34	30	45	30
Other Inventory	11	9	12	12	20	22	27	30

Enterprise Value (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Market Capitalization	- -	- -	839	1,340	1,185	659	833	819
- Cash & Cash Equivalents	26	64	124	84	53	43	58	65
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	21	25	30	33
+ Total Debt	204	186	179	213	215	253	217	201
Enterprise Value	177	122	894	1,469	1,368	893	1,022	988
Total Capital	378	425	430	522	510	548	555	573
Total Debt/Capital (%)	53.91	43.71	41.54	40.83	42.14	46.07	39.16	35.07
Total Debt / EV	1.15	1.53	0.2	0.15	0.16	0.28	0.21	0.2
EV/Sales	0.21	0.14	1.04	1.65	1.31	0.94	0.83	0.71
EV/EBITDA	6.31	0.99	10.33	18.07	36.88	22.5	9.88	9.9
EV/EBIT	9.48	1.14	13.07	24.12	111.24	129.45	15.55	15.16
EV/Cash Flow to Firm	4.78	1.22	10.73	29.67	33.09	12.92	10.01	10.43
EV/Free Cash Flow to Firm	2.76	0.94	5.94	11.95	13.34	7.51	7.61	6.76
Diluted Market Cap	- -	- -	840	1,350	1,185	666	838	822
Diluted Enterprise Value	177	122	894	1,478	1,368	900	1,027	990
EV per Share	2.56	1.76	14.05	20.81	19.21	12.76	14.48	13.89
TTM Sales	860	883	862	892	1,046	954	1,235	1,391
TTM EBITDA	28	123	86	81	37	40	103	100
TTM Operating Income	19	106	68	61	12	7	66	65
TTM Cash Flow to Firm	37	100	83	50	41	69	102	95
TTM Free Cash Flow to Firm	64	130	151	123	103	119	134	146

Multiples (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Price/Free Cash Flow	- -	- -	5.74	11.21	12.29	8.43	6.67	5.87
EV/EBIT	9.48	1.14	13.07	24.12	111.24	129.45	15.55	15.16
Enterprise Value	177	122	894	1,469	1,368	893	1,022	988
Low Price	- -	- -	11.75	12.43	11.04	8.55	8.19	9.56
EV/Sales	0.21	0.14	1.04	1.65	1.31	0.94	0.83	0.71
EV/EBITDA	6.31	0.99	10.33	18.07	36.88	22.5	9.88	9.9
Price/Earnings	- -	- -	29.14	29.85	- -	- -	22.69	21.74
Price/Earnings Average	- -	- -	28.66	29.38	-30.63	-296.36	20.9	22.47
Price/Earnings High	- -	- -	33.21	36.05	-42.8	-424	26.19	28.77
Price/Earnings Low	- -	- -	25.96	19.54	-22.73	-213.75	15.75	18.04
Price/Book Value	- -	- -	3.34	4.34	4.32	2.43	2.71	2.41
Price/Book Value Average	- -	- -	3.29	4.27	3.86	3.06	2.49	2.5
Price/Book Value High	- -	- -	3.81	5.24	5.39	4.38	3.12	3.2
Price/Book Value Low	- -	- -	2.98	2.84	2.86	2.21	1.88	2
Price/Tangible Book Value	- -	- -	2.11	2.93	2.46	1.35	1.55	1.41
Price/Tangible Book Value Average	- -	- -	2.08	2.88	2.2	1.7	1.43	1.46
Price/Tangible Book Value High	- -	- -	2.41	3.54	3.08	2.43	1.79	1.87
Price/Tangible Book Value Low	- -	- -	1.88	1.92	1.63	1.23	1.07	1.17
Price/Sales	- -	- -	0.97	1.5	1.13	0.69	0.67	0.59
Price/Sales Average	- -	- -	0.96	1.48	1.01	0.87	0.62	0.61
Price/Sales High	- -	- -	1.11	1.82	1.42	1.24	0.78	0.78
Price/Sales Low	- -	- -	0.87	0.98	0.75	0.63	0.47	0.49
Price/Cash Flow	- -	- -	10.64	28.52	33.67	22.56	8.92	9.25
Price/Cash Flow Average	- -	- -	10.46	28.07	30.1	28.42	8.21	9.56
Price/Cash Flow High	- -	- -	12.12	34.44	42.07	40.66	10.29	12.24
Price/Cash Flow Low	- -	- -	9.48	18.67	22.34	20.5	6.19	7.68
Price/Free Cash Flow Average	- -	- -	5.65	11.03	10.99	10.62	6.15	6.07
Price/Free Cash Flow High	- -	- -	6.54	13.53	15.36	15.19	7.7	7.77
Price/Free Cash Flow Low	- -	- -	5.12	7.34	8.16	7.66	4.63	4.87
EV/Sales Average	0.21	0.14	1.02	1.62	1.19	1.12	0.77	0.73
EV/Sales High	0.21	0.14	1.17	1.96	1.59	1.49	0.93	0.9
EV/Sales Low	0.21	0.14	0.93	1.13	0.93	0.87	0.62	0.61
EV/EBITDA Average	6.31	0.99	10.18	17.81	33.5	26.81	9.25	10.18
EV/EBITDA High	6.31	0.99	11.69	21.49	44.85	35.81	11.13	12.56
EV/EBITDA Low	6.31	0.99	9.28	12.38	26.13	20.98	7.42	8.5
EV/EBIT Average	9.48	1.14	12.87	23.77	101.04	154.25	14.55	15.58
EV/EBIT High	9.48	1.14	14.78	28.69	135.27	206.04	17.51	19.22
EV/EBIT Low	9.48	1.14	11.73	16.52	78.81	120.72	11.68	13.02
Last Price	- -	- -	13.19	18.99	16.64	9.41	11.8	11.52
High Price	- -	- -	15.03	22.93	20.79	16.96	13.62	15.25
Enterprise Value Average	177	122	880	1,448	1,243	1,064	956	1,016
Enterprise Value High	177	122	1,011	1,747	1,664	1,422	1,150	1,253
Enterprise Value Low	177	122	802	1,006	969	833	767	849

Shares Outstanding	69	71	71	71	71	71	71	71
Diluted Weighted Avg Shares	69	69	64	71	71	71	71	71
Basic Weighted Avg Shares	69	69	64	71	71	70	71	71
Revenue per Share	12.4	12.74	13.55	12.63	14.68	13.63	17.49	19.56
EBITDA per Share	0.41	1.77	1.36	1.15	0.52	0.57	1.47	1.4
Operating Income per Share	0.27	1.54	1.07	0.86	0.17	0.1	0.93	0.92
Basic EPS, GAAP	1.04	1.03	0.45	0.64	-0.49	-0.04	0.52	0.53
Basic EPS from Cont Ops	1.04	1.03	0.45	0.64	-0.49	-0.04	0.59	0.57
Diluted EPS, GAAP	1.04	1.03	0.45	0.63	-0.49	-0.04	0.52	0.53
Diluted EPS from Cont Ops	1.04	1.03	0.45	0.63	-0.49	-0.04	0.59	0.57
Dividend per Share	0.06	0.08	0.2	- -	- -	- -	- -	- -
Cash Flow per Share	0.47	1.34	1.24	0.67	0.49	0.42	1.32	1.25
Free Cash Flow per Basic Share	0.08	0.91	0.18	-0.37	-0.37	-0.29	0.87	0.52
Cash & Equivalents per Share	0.38	0.92	1.95	1.2	0.74	0.61	0.82	0.91
Book Value per Share	2.51	3.45	3.95	4.38	3.85	3.87	4.36	4.77
Tangible Book Value per Share	3.42	4.36	6.24	6.49	6.76	6.98	7.62	8.16

Mission Produce, 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)