BuzzFeed, Inc.

BZFD

BZFDBuzzFeed, Inc. US flag

NASDAQ Global Market

1.45

USD

-0.14

- -

54.54MMarket 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 (%)	- -	-30.34	3.94	5.39	-34.43	-18.82	-3.19	-28.19
Return on Capital (%)	- -	- -	-3.03	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	44.79	52.71	56.34	48.15	43.35	43.68	44.67	40.54
EBITDA Margin (%)	-18.96	-6.55	9.22	-0.47	-12.7	-10.63	-2.31	-1
Operating Margin (%)	-26.06	-12.67	3.78	-6.23	-19.65	-19.45	-12.39	-9.55
Incremental Operating Margin (%)	- -	- -	1,540.9	- -	- -	- -	- -	- -
Pretax Margin (%)	-25.26	-11.73	3.76	0.29	-35.25	-23.48	-17.53	-30.74
Profit Margin (%)	-25.24	-11.7	3.22	6.44	-61.69	-38.44	-5.32	-31.16
Net Income to Common Margin (%)	-25.24	-11.7	- -	- -	-61.69	-38.44	-5.32	-31.16
Effective Tax Rate (%)	- -	- -	7.78	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	-630.24	125.58	- -	- -	- -	- -
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	- -	- -	20	142	235	218	63	86
ST Debt	- -	- -	- -	- -	23	147	48	43
LT Debt	- -	- -	20	142	212	72	15	43
Total Debt/EBITDA	- -	- -	0.69	-78.78	-5.68	-8.91	-14.29	-46.16
Net Debt/EBITDA	- -	2.81	-2.37	-34.51	-2.33	-5.03	-0.72	-26.85
Total Debt/EBIT	- -	- -	1.68	-5.94	-3.67	-4.87	-2.67	-4.85
Net Debt/EBIT	- -	1.45	-5.79	-2.6	-1.51	-2.75	-0.13	-2.82
EBITDA to Interest Expense	- -	- -	32.1	-0.72	-6.44	-3.79	-0.65	-0.33
EBITDA-CapEx/Interest Expense	- -	- -	21.45	-5.14	-6.44	-3.79	-0.65	-0.33
EBIT to Interest Expense	- -	- -	13.15	-9.57	-9.97	-6.93	-3.47	-3.1
Interest Expense	- -	- -	1	2	6	6	7	6
Common Equity/Total Assets	- -	-145.7	-124.22	-50.55	-98.69	-148.68	-280.88	-361.21
Long-Term Debt/Equity (%)	- -	- -	- -	37.85	108.75	64.45	14.16	85.03
Long-Term Debt/Capital (%)	- -	- -	-6.25	-80.67	-74.3	-18.32	-2.72	-7.18
Long-Term Debt/Total Assets (%)	- -	- -	7.31	22.27	39.92	17.41	6.84	22.64
Total Debt/Equity (%)	- -	- -	-6.5	37.85	120.77	196.34	58.67	171.34
Total Debt/Capital (%)	- -	- -	-6.25	-80.67	-82.52	-55.81	-11.26	-14.47
Total Debt/Total Assets (%)	- -	- -	7.31	22.27	44.34	53.05	28.34	45.61
Net Debt to Equity	- -	18.1	22.38	16.58	49.59	110.79	2.94	99.67
Net Debt/Capital (%)	- -	14.08	16.84	-24.31	-28.33	-28.86	-0.54	-8.3
EBITDA	-58	-21	30	-2	-41	-24	-4	-2
EBITDA-CapEx	-70	-29	20	-13	-41	-24	-4	-2
Operating Income (Loss)	-80	-40	12	-24	-64	-45	-24	-18

Liquidity (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	- -	1.13	1.58	0.85	0.45	0.16	0.23	0.09
Current Ratio	- -	3.3	3.64	2.67	1.62	0.58	0.87	0.9
Quick Ratio	- -	3.06	3.44	2.36	1.4	0.47	0.74	0.57
CFO/Avg Current Liab	- -	-0.78	0.51	0.01	-0.07	-0.03	-0.13	-0.2
Common Equity/Total Assets	- -	-145.7	-124.22	-50.55	-98.69	-148.68	-280.88	-361.21
Long-Term Debt/Equity (%)	- -	- -	- -	37.85	108.75	64.45	14.16	85.03
Long-Term Debt/Capital (%)	- -	- -	-6.25	-80.67	-74.3	-18.32	-2.72	-7.18
Long-Term Debt/Total Assets (%)	- -	- -	7.31	22.27	39.92	17.41	6.84	22.64
Total Debt/Equity (%)	- -	- -	-6.5	37.85	120.77	196.34	58.67	171.34
Total Debt/Capital (%)	- -	- -	-6.25	-80.67	-82.52	-55.81	-11.26	-14.47
Total Debt/Total Assets (%)	- -	- -	7.31	22.27	44.34	53.05	28.34	45.61
CFO/Total Liabilities	- -	-3.56	4.65	0.3	-2.34	-2.03	-18.07	-13.58
CFO/CapEx	-6.11	-2.48	2.8	0.07	- -	- -	- -	- -
Altman's Z-Score	- -	-0.75	0.22	0.48	-1.08	-2.6	-4.86	-5.79

Working Capital (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	6.39	3.12	3.08	2.51	2.46	3.17	3.92
Days Sales Outstanding	- -	57.12	116.86	118.48	145.3	148.44	115.25	93.03
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	30.21	15.28	16.29	8.14	3.46	3.5	6.52
Accounts Payable Turnover Days	- -	12.08	23.89	22.41	44.85	105.52	104.15	56
Cash Conversion Cycle	- -	45.03	92.97	96.07	100.44	42.92	11.1	37.03
Inventory to Cash Days	- -	57.12	116.86	118.48	145.3	148.44	115.25	93.03
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	- -	- -	- -	144	95	36	100	35
- Cash & Cash Equivalents	- -	59	91	80	56	36	22	8
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	4	3	2	2	1
+ Total Debt	- -	- -	20	142	235	218	63	86
Enterprise Value	- -	-59	-70	211	278	221	142	113
Total Capital	- -	-357	-326	-176	-285	-391	-557	-593
Total Debt/Capital (%)	- -	- -	-6.25	-80.67	-82.52	-55.81	-11.26	-14.47
Total Debt / EV	- -	- -	-0.29	0.67	0.85	0.99	0.44	0.76
EV/Sales	- -	- -	- -	0.55	0.85	0.96	0.75	0.61
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	22.38	34.56	396.73	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	10.3	34.56	396.73	- -	- -
Diluted Market Cap	- -	- -	- -	149	95	36	100	35
Diluted Enterprise Value	- -	-59	-70	216	278	221	142	113
EV per Share	- -	- -	- -	31.15	8.05	6.17	3.81	2.99
TTM Sales	307	318	321	384	326	230	190	185
TTM EBITDA	-58	-21	30	-2	-41	-24	-4	-2
TTM Operating Income	-80	-40	12	-24	-64	-45	-24	-18
TTM Cash Flow to Firm	-73	-20	28	9	-1	1	-14	-13
TTM Free Cash Flow to Firm	-61	-12	38	20	-1	1	-14	-13

Multiples (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	- -	12.61	-12.13	-5.86	-4.83	-1.88
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	-59	-70	211	278	221	142	113
Low Price	- -	- -	- -	20.44	2.55	0.8	0.64	0.84
EV/Sales	- -	- -	- -	0.55	0.85	0.96	0.75	0.61
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	-1.95	-1.17	-8.42	-1.25
Price/Earnings High	- -	- -	- -	- -	-3.93	-6.86	-21.03	-2.04
Price/Earnings Low	- -	- -	- -	- -	-0.44	-0.32	-2.38	-0.55
Price/Book Value	- -	- -	- -	-0.45	-0.18	-0.06	-0.16	-0.05
Price/Book Value Average	- -	- -	- -	-0.8	-0.75	-0.17	-0.14	-0.11
Price/Book Value High	- -	- -	- -	-1.24	-1.51	-0.99	-0.34	-0.17
Price/Book Value Low	- -	- -	- -	-0.43	-0.17	-0.05	-0.04	-0.05
Price/Tangible Book Value	- -	- -	- -	5.35	1.1	1.09	3.41	13.7
Price/Tangible Book Value Average	- -	- -	- -	9.57	4.53	3.16	2.91	28.12
Price/Tangible Book Value High	- -	- -	- -	14.83	9.1	18.61	7.26	45.97
Price/Tangible Book Value Low	- -	- -	- -	5.13	1.02	0.88	0.82	12.38
Price/Sales	- -	- -	- -	0.38	0.29	0.16	0.53	0.19
Price/Sales Average	- -	- -	- -	0.67	1.21	0.45	0.45	0.39
Price/Sales High	- -	- -	- -	1.04	2.42	2.64	1.12	0.64
Price/Sales Low	- -	- -	- -	0.36	0.27	0.12	0.13	0.17
Price/Cash Flow	- -	- -	- -	180.89	-12.13	-5.86	-4.83	-1.88
Price/Cash Flow Average	- -	- -	- -	323.32	-49.97	-16.91	-4.11	-3.85
Price/Cash Flow High	- -	- -	- -	501.25	-100.4	-99.63	-10.27	-6.3
Price/Cash Flow Low	- -	- -	- -	173.42	-11.21	-4.69	-1.16	-1.7
Price/Free Cash Flow Average	- -	- -	- -	22.54	-49.97	-16.91	-4.11	-3.85
Price/Free Cash Flow High	- -	- -	- -	34.94	-100.4	-99.63	-10.27	-6.3
Price/Free Cash Flow Low	- -	- -	- -	12.09	-11.21	-4.69	-1.16	-1.7
EV/Sales Average	- -	- -	- -	0.84	1.77	1.25	0.67	0.81
EV/Sales High	- -	- -	- -	1.21	2.98	3.44	1.34	1.06
EV/Sales Low	- -	- -	- -	0.53	0.83	0.93	0.35	0.59
EV/EBITDA Average	- -	2.81	-2.37	-179.99	-13.9	-11.77	-29.07	-80.84
EV/EBITDA High	- -	2.81	-2.37	-258.74	-23.48	-32.38	-58.07	-105.5
EV/EBITDA Low	- -	2.81	-2.37	-113.66	-6.54	-8.72	-15.17	-59.09
EV/EBIT Average	- -	1.45	-5.79	-13.57	-8.98	-6.43	-5.42	-8.5
EV/EBIT High	- -	1.45	-5.79	-19.5	-15.17	-17.69	-10.83	-11.09
EV/EBIT Low	- -	1.45	-5.79	-8.57	-4.23	-4.77	-2.83	-6.21
Last Price	- -	- -	- -	21.32	2.76	1	2.67	0.93
High Price	- -	- -	- -	59.08	22.84	17	5.68	3.12
Enterprise Value Average	- -	-59	-70	324	575	288	128	150
Enterprise Value High	- -	-59	-70	466	971	793	255	196
Enterprise Value Low	- -	-59	-70	205	271	214	67	110

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 (%)	- -	-30.34	3.94	5.39	-34.43	-18.82	-3.19	-28.19
Return on Capital (%)	- -	- -	-3.03	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	44.79	52.71	56.34	48.15	43.35	43.68	44.67	40.54
EBITDA Margin (%)	-18.96	-6.55	9.22	-0.47	-12.7	-10.63	-2.31	-1
Operating Margin (%)	-26.06	-12.67	3.78	-6.23	-19.65	-19.45	-12.39	-9.55
Incremental Operating Margin (%)	- -	- -	1,540.9	- -	- -	- -	- -	- -
Pretax Margin (%)	-25.26	-11.73	3.76	0.29	-35.25	-23.48	-17.53	-30.74
Profit Margin (%)	-25.24	-11.7	3.22	6.44	-61.69	-38.44	-5.32	-31.16
Net Income to Common Margin (%)	-25.24	-11.7	- -	- -	-61.69	-38.44	-5.32	-31.16
Effective Tax Rate (%)	- -	- -	7.78	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	-630.24	125.58	- -	- -	- -	- -
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	- -	- -	20	142	235	218	63	86
ST Debt	- -	- -	- -	- -	23	147	48	43
LT Debt	- -	- -	20	142	212	72	15	43
Total Debt/EBITDA	- -	- -	0.69	-78.78	-5.68	-8.91	-14.29	-46.16
Net Debt/EBITDA	- -	2.81	-2.37	-34.51	-2.33	-5.03	-0.72	-26.85
Total Debt/EBIT	- -	- -	1.68	-5.94	-3.67	-4.87	-2.67	-4.85
Net Debt/EBIT	- -	1.45	-5.79	-2.6	-1.51	-2.75	-0.13	-2.82
EBITDA to Interest Expense	- -	- -	32.1	-0.72	-6.44	-3.79	-0.65	-0.33
EBITDA-CapEx/Interest Expense	- -	- -	21.45	-5.14	-6.44	-3.79	-0.65	-0.33
EBIT to Interest Expense	- -	- -	13.15	-9.57	-9.97	-6.93	-3.47	-3.1
Interest Expense	- -	- -	1	2	6	6	7	6
Common Equity/Total Assets	- -	-145.7	-124.22	-50.55	-98.69	-148.68	-280.88	-361.21
Long-Term Debt/Equity (%)	- -	- -	- -	37.85	108.75	64.45	14.16	85.03
Long-Term Debt/Capital (%)	- -	- -	-6.25	-80.67	-74.3	-18.32	-2.72	-7.18
Long-Term Debt/Total Assets (%)	- -	- -	7.31	22.27	39.92	17.41	6.84	22.64
Total Debt/Equity (%)	- -	- -	-6.5	37.85	120.77	196.34	58.67	171.34
Total Debt/Capital (%)	- -	- -	-6.25	-80.67	-82.52	-55.81	-11.26	-14.47
Total Debt/Total Assets (%)	- -	- -	7.31	22.27	44.34	53.05	28.34	45.61
Net Debt to Equity	- -	18.1	22.38	16.58	49.59	110.79	2.94	99.67
Net Debt/Capital (%)	- -	14.08	16.84	-24.31	-28.33	-28.86	-0.54	-8.3
EBITDA	-58	-21	30	-2	-41	-24	-4	-2
EBITDA-CapEx	-70	-29	20	-13	-41	-24	-4	-2
Operating Income (Loss)	-80	-40	12	-24	-64	-45	-24	-18

Liquidity (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	- -	1.13	1.58	0.85	0.45	0.16	0.23	0.09
Current Ratio	- -	3.3	3.64	2.67	1.62	0.58	0.87	0.9
Quick Ratio	- -	3.06	3.44	2.36	1.4	0.47	0.74	0.57
CFO/Avg Current Liab	- -	-0.78	0.51	0.01	-0.07	-0.03	-0.13	-0.2
Common Equity/Total Assets	- -	-145.7	-124.22	-50.55	-98.69	-148.68	-280.88	-361.21
Long-Term Debt/Equity (%)	- -	- -	- -	37.85	108.75	64.45	14.16	85.03
Long-Term Debt/Capital (%)	- -	- -	-6.25	-80.67	-74.3	-18.32	-2.72	-7.18
Long-Term Debt/Total Assets (%)	- -	- -	7.31	22.27	39.92	17.41	6.84	22.64
Total Debt/Equity (%)	- -	- -	-6.5	37.85	120.77	196.34	58.67	171.34
Total Debt/Capital (%)	- -	- -	-6.25	-80.67	-82.52	-55.81	-11.26	-14.47
Total Debt/Total Assets (%)	- -	- -	7.31	22.27	44.34	53.05	28.34	45.61
CFO/Total Liabilities	- -	-3.56	4.65	0.3	-2.34	-2.03	-18.07	-13.58
CFO/CapEx	-6.11	-2.48	2.8	0.07	- -	- -	- -	- -
Altman's Z-Score	- -	-0.75	0.22	0.48	-1.08	-2.6	-4.86	-5.79

Working Capital (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	6.39	3.12	3.08	2.51	2.46	3.17	3.92
Days Sales Outstanding	- -	57.12	116.86	118.48	145.3	148.44	115.25	93.03
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	30.21	15.28	16.29	8.14	3.46	3.5	6.52
Accounts Payable Turnover Days	- -	12.08	23.89	22.41	44.85	105.52	104.15	56
Cash Conversion Cycle	- -	45.03	92.97	96.07	100.44	42.92	11.1	37.03
Inventory to Cash Days	- -	57.12	116.86	118.48	145.3	148.44	115.25	93.03
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	- -	- -	- -	144	95	36	100	35
- Cash & Cash Equivalents	- -	59	91	80	56	36	22	8
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	4	3	2	2	1
+ Total Debt	- -	- -	20	142	235	218	63	86
Enterprise Value	- -	-59	-70	211	278	221	142	113
Total Capital	- -	-357	-326	-176	-285	-391	-557	-593
Total Debt/Capital (%)	- -	- -	-6.25	-80.67	-82.52	-55.81	-11.26	-14.47
Total Debt / EV	- -	- -	-0.29	0.67	0.85	0.99	0.44	0.76
EV/Sales	- -	- -	- -	0.55	0.85	0.96	0.75	0.61
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	22.38	34.56	396.73	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	10.3	34.56	396.73	- -	- -
Diluted Market Cap	- -	- -	- -	149	95	36	100	35
Diluted Enterprise Value	- -	-59	-70	216	278	221	142	113
EV per Share	- -	- -	- -	31.15	8.05	6.17	3.81	2.99
TTM Sales	307	318	321	384	326	230	190	185
TTM EBITDA	-58	-21	30	-2	-41	-24	-4	-2
TTM Operating Income	-80	-40	12	-24	-64	-45	-24	-18
TTM Cash Flow to Firm	-73	-20	28	9	-1	1	-14	-13
TTM Free Cash Flow to Firm	-61	-12	38	20	-1	1	-14	-13

Multiples (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	- -	12.61	-12.13	-5.86	-4.83	-1.88
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	-59	-70	211	278	221	142	113
Low Price	- -	- -	- -	20.44	2.55	0.8	0.64	0.84
EV/Sales	- -	- -	- -	0.55	0.85	0.96	0.75	0.61
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	-1.95	-1.17	-8.42	-1.25
Price/Earnings High	- -	- -	- -	- -	-3.93	-6.86	-21.03	-2.04
Price/Earnings Low	- -	- -	- -	- -	-0.44	-0.32	-2.38	-0.55
Price/Book Value	- -	- -	- -	-0.45	-0.18	-0.06	-0.16	-0.05
Price/Book Value Average	- -	- -	- -	-0.8	-0.75	-0.17	-0.14	-0.11
Price/Book Value High	- -	- -	- -	-1.24	-1.51	-0.99	-0.34	-0.17
Price/Book Value Low	- -	- -	- -	-0.43	-0.17	-0.05	-0.04	-0.05
Price/Tangible Book Value	- -	- -	- -	5.35	1.1	1.09	3.41	13.7
Price/Tangible Book Value Average	- -	- -	- -	9.57	4.53	3.16	2.91	28.12
Price/Tangible Book Value High	- -	- -	- -	14.83	9.1	18.61	7.26	45.97
Price/Tangible Book Value Low	- -	- -	- -	5.13	1.02	0.88	0.82	12.38
Price/Sales	- -	- -	- -	0.38	0.29	0.16	0.53	0.19
Price/Sales Average	- -	- -	- -	0.67	1.21	0.45	0.45	0.39
Price/Sales High	- -	- -	- -	1.04	2.42	2.64	1.12	0.64
Price/Sales Low	- -	- -	- -	0.36	0.27	0.12	0.13	0.17
Price/Cash Flow	- -	- -	- -	180.89	-12.13	-5.86	-4.83	-1.88
Price/Cash Flow Average	- -	- -	- -	323.32	-49.97	-16.91	-4.11	-3.85
Price/Cash Flow High	- -	- -	- -	501.25	-100.4	-99.63	-10.27	-6.3
Price/Cash Flow Low	- -	- -	- -	173.42	-11.21	-4.69	-1.16	-1.7
Price/Free Cash Flow Average	- -	- -	- -	22.54	-49.97	-16.91	-4.11	-3.85
Price/Free Cash Flow High	- -	- -	- -	34.94	-100.4	-99.63	-10.27	-6.3
Price/Free Cash Flow Low	- -	- -	- -	12.09	-11.21	-4.69	-1.16	-1.7
EV/Sales Average	- -	- -	- -	0.84	1.77	1.25	0.67	0.81
EV/Sales High	- -	- -	- -	1.21	2.98	3.44	1.34	1.06
EV/Sales Low	- -	- -	- -	0.53	0.83	0.93	0.35	0.59
EV/EBITDA Average	- -	2.81	-2.37	-179.99	-13.9	-11.77	-29.07	-80.84
EV/EBITDA High	- -	2.81	-2.37	-258.74	-23.48	-32.38	-58.07	-105.5
EV/EBITDA Low	- -	2.81	-2.37	-113.66	-6.54	-8.72	-15.17	-59.09
EV/EBIT Average	- -	1.45	-5.79	-13.57	-8.98	-6.43	-5.42	-8.5
EV/EBIT High	- -	1.45	-5.79	-19.5	-15.17	-17.69	-10.83	-11.09
EV/EBIT Low	- -	1.45	-5.79	-8.57	-4.23	-4.77	-2.83	-6.21
Last Price	- -	- -	- -	21.32	2.76	1	2.67	0.93
High Price	- -	- -	- -	59.08	22.84	17	5.68	3.12
Enterprise Value Average	- -	-59	-70	324	575	288	128	150
Enterprise Value High	- -	-59	-70	466	971	793	255	196
Enterprise Value Low	- -	-59	-70	205	271	214	67	110

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	- -	33	33	34	35	36	38	37
Diluted Weighted Avg Shares	33	33	33	7	35	36	37	38
Basic Weighted Avg Shares	33	33	33	7	35	36	37	38
Revenue per Share	9.23	9.55	9.65	56.76	9.43	6.44	5.08	4.9
EBITDA per Share	-1.75	-0.63	0.89	-0.27	-1.2	-0.68	-0.12	-0.05
Operating Income per Share	-2.41	-1.21	0.36	-3.53	-1.85	-1.25	-0.63	-0.47
Basic EPS, GAAP	-2.33	-1.12	- -	- -	-5.82	-2.48	-0.27	-1.53
Basic EPS from Cont Ops	-2.36	-1.11	0.34	0.57	-3.4	-1.56	-0.91	-1.52
Diluted EPS, GAAP	-2.33	-1.12	- -	- -	-5.82	-2.48	-0.27	-1.53
Diluted EPS from Cont Ops	-2.36	-1.11	0.34	0.55	-3.4	-1.56	-0.91	-1.52
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-2.19	-0.61	0.83	0.12	-0.23	-0.17	-0.55	-0.5
Free Cash Flow per Basic Share	-2.54	-0.85	0.53	-1.51	-0.23	-0.17	-0.55	-0.5
Cash & Equivalents per Share	- -	1.76	2.72	11.79	1.61	1	0.6	0.22
Book Value per Share	- -	-10.73	-10.42	-47.63	-15.14	-17.1	-16.63	-17.96
Tangible Book Value per Share	- -	-10.19	-9.97	3.98	2.51	0.91	0.78	0.07

BuzzFeed, 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)