Claritev Corporation

CTEV

CTEVClaritev Corporation US flag

New York Stock Exchange

30.12

USD

-0.27

- -

513.48MMarket Cap

Profitability (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	3.05	-137.96	59.65	- -	- -	- -	- -
Return on Assets (%)	- -	0.23	-6.26	1.24	-7.35	-1.28	-27.17	-5.66
Return on Capital (%)	- -	11.78	- -	6.15	- -	- -	- -	- -
Return on Invested Capital (%)	- -	9.18	- -	4.03	- -	- -	- -	- -
Gross Margin (%)	85.64	84.78	66.02	84.32	81.1	69.26	67.39	67.23
EBITDA Margin (%)	78.19	78.1	28.99	71.42	69.45	62.06	58.53	51.12
Operating Margin (%)	41.07	37.46	-14.06	34.55	30.95	17.78	11.63	4.67
Incremental Operating Margin (%)	- -	102.33	- -	288	137.09	138.13	202.8	-181.66
Pretax Margin (%)	4.26	1.07	-58.32	12.12	-51.93	-11.13	-190.27	-38.64
Profit Margin (%)	3.48	0.99	-55.51	9.13	-53.06	-9.54	-176.85	-29.45
Net Income to Common Margin (%)	3.48	0.99	-55.51	9.13	-53.06	-9.54	-176.85	-29.45
Effective Tax Rate (%)	18.29	7.6	- -	24.64	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	3.05	-137.96	59.65	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	5,430	4,612	4,926	4,782	4,568	4,541	4,616
ST Debt	- -	10	6	20	20	18	18	19
LT Debt	- -	5,420	4,606	4,906	4,763	4,550	4,524	4,597
Total Debt/EBITDA	- -	7.07	16.97	6.17	6.38	7.66	8.34	9.35
Net Debt/EBITDA	- -	7	16.37	5.9	5.9	7.5	8.27	9.28
Total Debt/EBIT	- -	14.75	-34.99	12.76	14.31	26.73	41.95	102.45
Net Debt/EBIT	- -	14.6	-33.77	12.19	13.23	26.18	41.62	101.61
EBITDA to Interest Expense	2.12	2.04	0.81	2.98	2.47	1.79	1.67	1.26
EBITDA-CapEx/Interest Expense	1.96	1.86	0.6	2.67	2.18	1.46	1.31	0.93
EBIT to Interest Expense	1.12	0.98	-0.39	1.44	1.1	0.51	0.33	0.11
Interest Expense	383	376	336	267	303	333	326	392
Common Equity/Total Assets	- -	7.63	1.41	2.74	-4.72	-7.17	-41.65	-49.7
Long-Term Debt/Equity (%)	- -	273.03	180.07	209.23	265.99	266.21	5,383.81	- -
Long-Term Debt/Capital (%)	- -	89.33	97.39	95.24	107.4	111.83	188.79	209.57
Long-Term Debt/Total Assets (%)	- -	64.83	55.6	59.68	64.61	65.33	87.82	94.03
Total Debt/Equity (%)	- -	273.51	180.32	210.09	267.09	267.27	5,404.8	-2,761.22
Total Debt/Capital (%)	- -	89.49	97.52	95.63	107.84	112.27	189.53	210.45
Total Debt/Total Assets (%)	- -	64.95	55.68	59.92	64.88	65.59	88.16	94.43
Net Debt to Equity	- -	270.76	174.04	200.76	246.91	261.8	5,363.03	-2,738.64
Net Debt/Capital (%)	- -	88.91	96.72	94.79	107.82	111.94	189.39	210.35
EBITDA	814	768	272	798	750	597	545	494
EBITDA-CapEx	750	701	201	714	660	488	427	364
Operating Income (Loss)	428	368	-132	386	334	171	108	45

Liquidity (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	0.25	1.13	1.31	1.9	0.43	0.08	0.06
Current Ratio	- -	1.35	1.86	2.25	2.54	1.16	0.82	0.86
Quick Ratio	- -	1.15	1.69	2.01	2.35	0.94	0.6	0.59
CFO/Avg Current Liab	- -	6.63	3.81	3.18	2.34	1	0.57	0.49
Common Equity/Total Assets	- -	7.63	1.41	2.74	-4.72	-7.17	-41.65	-49.7
Long-Term Debt/Equity (%)	- -	273.03	180.07	209.23	265.99	266.21	5,383.81	- -
Long-Term Debt/Capital (%)	- -	89.33	97.39	95.24	107.4	111.83	188.79	209.57
Long-Term Debt/Total Assets (%)	- -	64.83	55.6	59.68	64.61	65.33	87.82	94.03
Total Debt/Equity (%)	- -	273.51	180.32	210.09	267.09	267.27	5,404.8	-2,761.22
Total Debt/Capital (%)	- -	89.49	97.52	95.63	107.84	112.27	189.53	210.45
Total Debt/Total Assets (%)	- -	64.95	55.68	59.92	64.88	65.59	88.16	94.43
CFO/Total Liabilities	- -	4.46	6.59	6.89	6.67	3.27	2.12	2.32
CFO/CapEx	4.6	4.28	5.33	4.78	4.15	1.58	0.91	0.91
Altman's Z-Score	- -	9.42	1.77	5.1	2.78	1.71	-3.38	-3.82

Working Capital (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	25.51	13.37	13.7	12.08	12.37	11.19	8.88
Days Sales Outstanding	- -	14.31	27.3	26.63	30.22	29.51	32.62	41.09
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	31.28	25.67	12.4	15.52	17.98	5.73	4.31
Accounts Payable Turnover Days	- -	11.67	14.22	29.43	23.52	20.3	63.7	84.68
Cash Conversion Cycle	- -	2.64	13.08	-2.79	6.71	9.21	-31.08	-43.59
Inventory to Cash Days	- -	14.31	27.3	26.63	30.22	29.51	32.62	41.09
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	703
- Cash & Cash Equivalents	- -	22	127	185	334	72	17	17
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	7
+ Total Debt	- -	5,430	4,612	4,926	4,782	4,568	4,541	4,616
Enterprise Value	- -	5,408	4,486	4,741	4,448	4,496	4,524	5,309
Total Capital	- -	6,067	4,729	5,151	4,435	4,069	2,396	2,193
Total Debt/Capital (%)	- -	89.49	97.52	95.63	107.84	112.27	189.53	210.45
Total Debt / EV	- -	1	1.03	1.04	1.08	1.02	1	0.87
EV/Sales	- -	5.5	4.78	4.24	4.12	4.68	4.86	5.5
EV/EBITDA	- -	7.04	16.5	5.94	5.93	7.54	8.31	10.76
EV/EBIT	- -	14.69	- -	12.28	13.31	26.31	41.79	117.82
EV/Cash Flow to Firm	- -	8.56	6.44	7.82	6.52	9.84	11.01	12.76
EV/Free Cash Flow to Firm	- -	7.74	5.84	6.86	5.76	7.94	8.55	9.73
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	703
Diluted Enterprise Value	- -	5,408	4,486	4,741	4,448	4,496	4,524	5,309
EV per Share	- -	196.65	381.12	291.28	278.49	278.79	280.19	323.01
TTM Sales	1,041	983	938	1,118	1,080	962	931	965
TTM EBITDA	814	768	272	798	750	597	545	494
TTM Operating Income	428	368	-132	386	334	171	108	45
TTM Cash Flow to Firm	605	632	697	606	682	457	411	416
TTM Free Cash Flow to Firm	669	698	768	691	772	566	529	546

Multiples (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	2.85
EV/EBIT	- -	14.69	- -	12.28	13.31	26.31	41.79	117.82
Enterprise Value	- -	5,408	4,486	4,741	4,448	4,496	4,524	5,309
Low Price	- -	- -	- -	- -	- -	- -	- -	12.86
EV/Sales	- -	5.5	4.78	4.24	4.12	4.68	4.86	5.5
EV/EBITDA	- -	7.04	16.5	5.94	5.93	7.54	8.31	10.76
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	-2.44
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	-4.28
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	-0.74
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	-0.29
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	-0.29
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	-0.5
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	-0.09
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	-0.16
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	-0.16
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	-0.27
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	-0.05
Price/Sales	- -	- -	- -	- -	- -	- -	- -	0.73
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	0.72
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	1.26
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	0.22
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	5.99
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	5.91
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	10.38
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	1.8
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	2.81
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	4.93
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	0.86
EV/Sales Average	- -	5.5	4.78	4.24	4.12	4.68	4.86	5.49
EV/Sales High	- -	5.5	4.78	4.24	4.12	4.68	4.86	6.03
EV/Sales Low	- -	5.5	4.78	4.24	4.12	4.68	4.86	4.99
EV/EBITDA Average	- -	7.04	16.5	5.94	5.93	7.54	8.31	10.74
EV/EBITDA High	- -	7.04	16.5	5.94	5.93	7.54	8.31	11.8
EV/EBITDA Low	- -	7.04	16.5	5.94	5.93	7.54	8.31	9.76
EV/EBIT Average	- -	14.69	-34.03	12.28	13.31	26.31	41.79	117.61
EV/EBIT High	- -	14.69	-34.03	12.28	13.31	26.31	41.79	129.24
EV/EBIT Low	- -	14.69	-34.03	12.28	13.31	26.31	41.79	106.91
Last Price	- -	- -	- -	- -	- -	- -	- -	42.75
High Price	- -	- -	- -	- -	- -	- -	- -	74.07
Enterprise Value Average	- -	5,408	4,486	4,741	4,448	4,496	4,524	5,299
Enterprise Value High	- -	5,408	4,486	4,741	4,448	4,496	4,524	5,823
Enterprise Value Low	- -	5,408	4,486	4,741	4,448	4,496	4,524	4,817

Profitability (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	3.05	-137.96	59.65	- -	- -	- -	- -
Return on Assets (%)	- -	0.23	-6.26	1.24	-7.35	-1.28	-27.17	-5.66
Return on Capital (%)	- -	11.78	- -	6.15	- -	- -	- -	- -
Return on Invested Capital (%)	- -	9.18	- -	4.03	- -	- -	- -	- -
Gross Margin (%)	85.64	84.78	66.02	84.32	81.1	69.26	67.39	67.23
EBITDA Margin (%)	78.19	78.1	28.99	71.42	69.45	62.06	58.53	51.12
Operating Margin (%)	41.07	37.46	-14.06	34.55	30.95	17.78	11.63	4.67
Incremental Operating Margin (%)	- -	102.33	- -	288	137.09	138.13	202.8	-181.66
Pretax Margin (%)	4.26	1.07	-58.32	12.12	-51.93	-11.13	-190.27	-38.64
Profit Margin (%)	3.48	0.99	-55.51	9.13	-53.06	-9.54	-176.85	-29.45
Net Income to Common Margin (%)	3.48	0.99	-55.51	9.13	-53.06	-9.54	-176.85	-29.45
Effective Tax Rate (%)	18.29	7.6	- -	24.64	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	3.05	-137.96	59.65	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	5,430	4,612	4,926	4,782	4,568	4,541	4,616
ST Debt	- -	10	6	20	20	18	18	19
LT Debt	- -	5,420	4,606	4,906	4,763	4,550	4,524	4,597
Total Debt/EBITDA	- -	7.07	16.97	6.17	6.38	7.66	8.34	9.35
Net Debt/EBITDA	- -	7	16.37	5.9	5.9	7.5	8.27	9.28
Total Debt/EBIT	- -	14.75	-34.99	12.76	14.31	26.73	41.95	102.45
Net Debt/EBIT	- -	14.6	-33.77	12.19	13.23	26.18	41.62	101.61
EBITDA to Interest Expense	2.12	2.04	0.81	2.98	2.47	1.79	1.67	1.26
EBITDA-CapEx/Interest Expense	1.96	1.86	0.6	2.67	2.18	1.46	1.31	0.93
EBIT to Interest Expense	1.12	0.98	-0.39	1.44	1.1	0.51	0.33	0.11
Interest Expense	383	376	336	267	303	333	326	392
Common Equity/Total Assets	- -	7.63	1.41	2.74	-4.72	-7.17	-41.65	-49.7
Long-Term Debt/Equity (%)	- -	273.03	180.07	209.23	265.99	266.21	5,383.81	- -
Long-Term Debt/Capital (%)	- -	89.33	97.39	95.24	107.4	111.83	188.79	209.57
Long-Term Debt/Total Assets (%)	- -	64.83	55.6	59.68	64.61	65.33	87.82	94.03
Total Debt/Equity (%)	- -	273.51	180.32	210.09	267.09	267.27	5,404.8	-2,761.22
Total Debt/Capital (%)	- -	89.49	97.52	95.63	107.84	112.27	189.53	210.45
Total Debt/Total Assets (%)	- -	64.95	55.68	59.92	64.88	65.59	88.16	94.43
Net Debt to Equity	- -	270.76	174.04	200.76	246.91	261.8	5,363.03	-2,738.64
Net Debt/Capital (%)	- -	88.91	96.72	94.79	107.82	111.94	189.39	210.35
EBITDA	814	768	272	798	750	597	545	494
EBITDA-CapEx	750	701	201	714	660	488	427	364
Operating Income (Loss)	428	368	-132	386	334	171	108	45

Liquidity (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	0.25	1.13	1.31	1.9	0.43	0.08	0.06
Current Ratio	- -	1.35	1.86	2.25	2.54	1.16	0.82	0.86
Quick Ratio	- -	1.15	1.69	2.01	2.35	0.94	0.6	0.59
CFO/Avg Current Liab	- -	6.63	3.81	3.18	2.34	1	0.57	0.49
Common Equity/Total Assets	- -	7.63	1.41	2.74	-4.72	-7.17	-41.65	-49.7
Long-Term Debt/Equity (%)	- -	273.03	180.07	209.23	265.99	266.21	5,383.81	- -
Long-Term Debt/Capital (%)	- -	89.33	97.39	95.24	107.4	111.83	188.79	209.57
Long-Term Debt/Total Assets (%)	- -	64.83	55.6	59.68	64.61	65.33	87.82	94.03
Total Debt/Equity (%)	- -	273.51	180.32	210.09	267.09	267.27	5,404.8	-2,761.22
Total Debt/Capital (%)	- -	89.49	97.52	95.63	107.84	112.27	189.53	210.45
Total Debt/Total Assets (%)	- -	64.95	55.68	59.92	64.88	65.59	88.16	94.43
CFO/Total Liabilities	- -	4.46	6.59	6.89	6.67	3.27	2.12	2.32
CFO/CapEx	4.6	4.28	5.33	4.78	4.15	1.58	0.91	0.91
Altman's Z-Score	- -	9.42	1.77	5.1	2.78	1.71	-3.38	-3.82

Working Capital (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	25.51	13.37	13.7	12.08	12.37	11.19	8.88
Days Sales Outstanding	- -	14.31	27.3	26.63	30.22	29.51	32.62	41.09
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	31.28	25.67	12.4	15.52	17.98	5.73	4.31
Accounts Payable Turnover Days	- -	11.67	14.22	29.43	23.52	20.3	63.7	84.68
Cash Conversion Cycle	- -	2.64	13.08	-2.79	6.71	9.21	-31.08	-43.59
Inventory to Cash Days	- -	14.31	27.3	26.63	30.22	29.51	32.62	41.09
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	703
- Cash & Cash Equivalents	- -	22	127	185	334	72	17	17
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	7
+ Total Debt	- -	5,430	4,612	4,926	4,782	4,568	4,541	4,616
Enterprise Value	- -	5,408	4,486	4,741	4,448	4,496	4,524	5,309
Total Capital	- -	6,067	4,729	5,151	4,435	4,069	2,396	2,193
Total Debt/Capital (%)	- -	89.49	97.52	95.63	107.84	112.27	189.53	210.45
Total Debt / EV	- -	1	1.03	1.04	1.08	1.02	1	0.87
EV/Sales	- -	5.5	4.78	4.24	4.12	4.68	4.86	5.5
EV/EBITDA	- -	7.04	16.5	5.94	5.93	7.54	8.31	10.76
EV/EBIT	- -	14.69	- -	12.28	13.31	26.31	41.79	117.82
EV/Cash Flow to Firm	- -	8.56	6.44	7.82	6.52	9.84	11.01	12.76
EV/Free Cash Flow to Firm	- -	7.74	5.84	6.86	5.76	7.94	8.55	9.73
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	703
Diluted Enterprise Value	- -	5,408	4,486	4,741	4,448	4,496	4,524	5,309
EV per Share	- -	196.65	381.12	291.28	278.49	278.79	280.19	323.01
TTM Sales	1,041	983	938	1,118	1,080	962	931	965
TTM EBITDA	814	768	272	798	750	597	545	494
TTM Operating Income	428	368	-132	386	334	171	108	45
TTM Cash Flow to Firm	605	632	697	606	682	457	411	416
TTM Free Cash Flow to Firm	669	698	768	691	772	566	529	546

Multiples (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	2.85
EV/EBIT	- -	14.69	- -	12.28	13.31	26.31	41.79	117.82
Enterprise Value	- -	5,408	4,486	4,741	4,448	4,496	4,524	5,309
Low Price	- -	- -	- -	- -	- -	- -	- -	12.86
EV/Sales	- -	5.5	4.78	4.24	4.12	4.68	4.86	5.5
EV/EBITDA	- -	7.04	16.5	5.94	5.93	7.54	8.31	10.76
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	-2.44
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	-4.28
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	-0.74
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	-0.29
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	-0.29
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	-0.5
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	-0.09
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	-0.16
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	-0.16
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	-0.27
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	-0.05
Price/Sales	- -	- -	- -	- -	- -	- -	- -	0.73
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	0.72
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	1.26
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	0.22
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	5.99
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	5.91
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	10.38
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	1.8
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	2.81
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	4.93
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	0.86
EV/Sales Average	- -	5.5	4.78	4.24	4.12	4.68	4.86	5.49
EV/Sales High	- -	5.5	4.78	4.24	4.12	4.68	4.86	6.03
EV/Sales Low	- -	5.5	4.78	4.24	4.12	4.68	4.86	4.99
EV/EBITDA Average	- -	7.04	16.5	5.94	5.93	7.54	8.31	10.74
EV/EBITDA High	- -	7.04	16.5	5.94	5.93	7.54	8.31	11.8
EV/EBITDA Low	- -	7.04	16.5	5.94	5.93	7.54	8.31	9.76
EV/EBIT Average	- -	14.69	-34.03	12.28	13.31	26.31	41.79	117.61
EV/EBIT High	- -	14.69	-34.03	12.28	13.31	26.31	41.79	129.24
EV/EBIT Low	- -	14.69	-34.03	12.28	13.31	26.31	41.79	106.91
Last Price	- -	- -	- -	- -	- -	- -	- -	42.75
High Price	- -	- -	- -	- -	- -	- -	- -	74.07
Enterprise Value Average	- -	5,408	4,486	4,741	4,448	4,496	4,524	5,299
Enterprise Value High	- -	5,408	4,486	4,741	4,448	4,496	4,524	5,823
Enterprise Value Low	- -	5,408	4,486	4,741	4,448	4,496	4,524	4,817

Shares Outstanding	- -	28	16	16	16	16	16	17
Diluted Weighted Avg Shares	28	28	12	16	16	16	16	16
Basic Weighted Avg Shares	28	28	12	16	16	16	16	16
Revenue per Share	37.85	35.74	79.68	68.67	67.6	59.62	57.63	58.74
EBITDA per Share	29.59	27.92	23.1	49.04	46.94	37	33.73	30.03
Operating Income per Share	15.55	13.39	-11.2	23.72	20.92	10.6	6.7	2.74
Basic EPS, GAAP	1.32	0.35	-44.23	6.27	-35.87	-5.69	-101.92	-17.3
Basic EPS from Cont Ops	1.32	0.35	-44.23	6.27	-35.87	-5.69	-101.92	-17.3
Diluted EPS, GAAP	1.32	0.35	-44.23	6.27	-35.87	-5.69	-101.92	-17.3
Diluted EPS from Cont Ops	1.32	0.35	-44.23	6.27	-35.87	-5.69	-101.92	-17.3
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	10.63	10.34	32.06	24.87	23.31	10.65	6.66	7.14
Free Cash Flow per Basic Share	8.32	7.92	26.05	19.67	17.69	3.9	-0.65	-0.75
Cash & Equivalents per Share	- -	0.79	10.77	11.39	20.91	4.44	1.04	1.02
Book Value per Share	- -	23.19	9.95	13.84	-21.77	-30.96	-132.85	-147.82
Tangible Book Value per Share	- -	-219.76	-448.92	-325.86	-303.94	-294.7	-281.49	-271.23

Claritev Corporation

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)