Finance of America Companies Inc.

FOA

FOAFinance of America Companies Inc. US flag

New York Stock Exchange

15.26

USD

-0.39

- -

136.37MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	165.04	- -	-59.42	-32.94	6.35	15.55
Return on Assets (%)	- -	5.3	- -	-0.89	-0.33	0.06	0.15
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	- -	100	100	100	100
EBITDA Margin (%)	2.28	1.11	- -	-200.71	26.86	14.39	9.37
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	9.15	28.76	- -	1,059.3	-94.24	15.82	27.45
Profit Margin (%)	6.42	29.81	- -	588.89	-45.24	5.72	10.98
Net Income to Common Margin (%)	6.42	29.81	- -	588.89	-45.24	5.72	10.93
Effective Tax Rate (%)	1.22	0.47	- -	- -	- -	5.6	3.11
Dvd Payout Ratio (%)	2.71	79.68	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	33.53	- -	-59.42	-32.94	6.35	15.55

Credit (USD)

Credit Ratios API ChatGPT

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

Total Debt	- -	18,419	20,300	20,101	26,287	28,720	30,192
ST Debt	- -	2,974	3,347	1,328	928	918	1,188
LT Debt	- -	15,445	16,953	18,774	25,358	27,801	29,004
Total Debt/EBITDA	- -	953.02	- -	309.29	552.88	737.4	782.28
Net Debt/EBITDA	- -	937.73	- -	307.82	551.25	735.46	779.29
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	3.21	1.78	1.22	0.86	0.88	1.05
Long-Term Debt/Equity (%)	- -	2,459.29	1,565.31	4,637.31	9,309.01	8,807.28	7,331.23
Long-Term Debt/Capital (%)	- -	81.09	79.28	91.55	95.48	95.75	94.82
Long-Term Debt/Total Assets (%)	- -	78.94	77.8	89.94	93.55	95.35	94.37
Total Debt/Equity (%)	- -	2,932.79	1,874.4	4,965.25	9,649.85	9,098.18	7,631.43
Total Debt/Capital (%)	- -	96.7	94.94	98.03	98.97	98.91	98.71
Total Debt/Total Assets (%)	- -	94.14	93.17	96.3	96.97	98.5	98.24
Net Debt to Equity	- -	2,885.73	1,855.1	4,941.65	9,621.32	9,074.15	7,602.32
Net Debt/Capital (%)	- -	96.4	94.59	97.85	98.85	98.81	98.62
EBITDA	19	19	- -	65	48	39	39
EBITDA-CapEx	15	-4	- -	54	48	39	39
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

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

Cash Ratio	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	3.21	1.78	1.22	0.86	0.88	1.05
Long-Term Debt/Equity (%)	- -	2,459.29	1,565.31	4,637.31	9,309.01	8,807.28	7,331.23
Long-Term Debt/Capital (%)	- -	81.09	79.28	91.55	95.48	95.75	94.82
Long-Term Debt/Total Assets (%)	- -	78.94	77.8	89.94	93.55	95.35	94.37
Total Debt/Equity (%)	- -	2,932.79	1,874.4	4,965.25	9,649.85	9,098.18	7,631.43
Total Debt/Capital (%)	- -	96.7	94.94	98.03	98.97	98.91	98.71
Total Debt/Total Assets (%)	- -	94.14	93.17	96.3	96.97	98.5	98.24
CFO/Total Liabilities	- -	-3.62	- -	6.88	-0.27	-1.47	-1.42
CFO/CapEx	23.58	-29.68	- -	125.3	- -	- -	- -
Altman's Z-Score	- -	0.11	-0.02	-0.04	-0.03	-0.02	-0.01

Working Capital (USD)

Working Capital Ratios API ChatGPT

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

Accounts Receivable Turnover	- -	51.91	- -	-0.57	4.38	11.18	17.4
Days Sales Outstanding	- -	7.03	- -	-638.73	83.25	32.66	20.98
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

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

Market Capitalization	- -	623	241	81	106	279	191
- Cash & Cash Equivalents	- -	247	143	61	46	47	90
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	695	151	40	60	72
+ Total Debt	- -	18,419	20,300	20,101	26,287	28,720	30,192
Enterprise Value	- -	18,794	21,093	20,272	26,386	29,012	30,366
Total Capital	- -	19,047	21,383	20,506	26,559	29,035	30,588
Total Debt/Capital (%)	- -	96.7	94.94	98.03	98.97	98.91	98.71
Total Debt / EV	- -	0.98	0.96	0.99	1	0.99	0.99
EV/Sales	- -	10.81	- -	- -	149.05	107.2	73.71
EV/EBITDA	- -	972.44	- -	311.92	554.98	744.91	786.77
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	14.4	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	14.29	- -	- -	- -
Diluted Market Cap	601	623	241	239	90	658	652
Diluted Enterprise Value	601	18,794	21,093	20,430	26,371	29,391	30,826
EV per Share	100.3	3,138.59	3,471.77	3,196.25	2,738.87	2,920.34	3,844.05
TTM Sales	848	1,739	- -	-32	177	271	412
TTM EBITDA	19	19	- -	65	48	39	39
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	101	-686	- -	1,408	-72	-424	-430
TTM Free Cash Flow to Firm	105	-663	- -	1,419	-72	-424	-430

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	5.7	-0.94	- -	0.17	-1.26	-1.55	-1.52
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	18,794	21,093	20,272	26,386	29,012	30,366
Low Price	96.2	94.95	36.6	12	6.81	4.1	16.58
EV/Sales	- -	10.81	- -	- -	149.05	107.2	73.71
EV/EBITDA	- -	972.44	- -	311.92	554.98	744.91	786.77
Price/Earnings	11.04	1.2	- -	- -	- -	17.89	5.13
Price/Earnings Average	10.85	1.17	- -	-0.72	-1.51	6.48	4.94
Price/Earnings High	11.36	1.26	- -	-1.41	-2.3	19.06	6.86
Price/Earnings Low	10.59	1.1	- -	-0.39	-0.7	2.61	3.51
Price/Book Value	- -	0.99	0.62	0.32	0.46	1.09	0.59
Price/Book Value Average	- -	0.96	1.19	0.55	0.61	0.4	0.57
Price/Book Value High	- -	1.04	1.83	1.08	0.93	1.17	0.79
Price/Book Value Low	- -	0.91	0.57	0.3	0.28	0.16	0.4
Price/Tangible Book Value	- -	2.01	-0.38	-0.58	-3.83	7.17	1.33
Price/Tangible Book Value Average	- -	1.96	-0.72	-1.01	-5.12	2.6	1.28
Price/Tangible Book Value High	- -	2.12	-1.1	-1.98	-7.84	7.64	1.77
Price/Tangible Book Value Low	- -	1.84	-0.35	-0.55	-2.37	1.05	0.91
Price/Sales	0.71	0.36	- -	-2.44	0.51	1.02	0.56
Price/Sales Average	0.7	0.35	- -	-4.24	0.68	0.37	0.54
Price/Sales High	0.73	0.38	- -	-8.29	1.04	1.09	0.75
Price/Sales Low	0.68	0.33	- -	-2.31	0.32	0.15	0.38
Price/Cash Flow	5.94	-0.91	- -	0.06	-1.26	-0.65	-0.54
Price/Cash Flow Average	5.84	-0.88	- -	0.1	-1.68	-0.24	-0.52
Price/Cash Flow High	6.11	-0.96	- -	0.19	-2.58	-0.7	-0.72
Price/Cash Flow Low	5.7	-0.83	- -	0.05	-0.78	-0.1	-0.37
Price/Free Cash Flow Average	5.6	-0.91	- -	0.29	-1.68	-0.56	-1.46
Price/Free Cash Flow High	5.86	-0.99	- -	0.57	-2.58	-1.66	-2.03
Price/Free Cash Flow Low	5.46	-0.86	- -	0.16	-0.78	-0.23	-1.04
EV/Sales Average	- -	10.8	- -	- -	149.25	106.54	73.69
EV/Sales High	- -	10.83	- -	- -	149.68	107.26	73.87
EV/Sales Low	- -	10.78	- -	- -	148.82	106.31	73.56
EV/EBITDA Average	- -	971.53	- -	312.83	555.73	740.34	786.59
EV/EBITDA High	- -	974.15	- -	314.88	557.31	745.38	788.45
EV/EBITDA Low	- -	969.64	- -	311.85	554.13	738.78	785.21
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	100.3	104	39.7	12.7	11	28.12	24.21
High Price	103.2	109.5	116.65	43.1	22.5	29.97	32.4
Enterprise Value Average	- -	18,777	21,313	20,331	26,422	28,834	30,358
Enterprise Value High	- -	18,827	21,560	20,464	26,497	29,030	30,430
Enterprise Value Low	- -	18,740	21,074	20,267	26,346	28,773	30,305

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	165.04	- -	-59.42	-32.94	6.35	15.55
Return on Assets (%)	- -	5.3	- -	-0.89	-0.33	0.06	0.15
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	- -	100	100	100	100
EBITDA Margin (%)	2.28	1.11	- -	-200.71	26.86	14.39	9.37
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	9.15	28.76	- -	1,059.3	-94.24	15.82	27.45
Profit Margin (%)	6.42	29.81	- -	588.89	-45.24	5.72	10.98
Net Income to Common Margin (%)	6.42	29.81	- -	588.89	-45.24	5.72	10.93
Effective Tax Rate (%)	1.22	0.47	- -	- -	- -	5.6	3.11
Dvd Payout Ratio (%)	2.71	79.68	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	33.53	- -	-59.42	-32.94	6.35	15.55

Credit (USD)

Credit Ratios API ChatGPT

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

Total Debt	- -	18,419	20,300	20,101	26,287	28,720	30,192
ST Debt	- -	2,974	3,347	1,328	928	918	1,188
LT Debt	- -	15,445	16,953	18,774	25,358	27,801	29,004
Total Debt/EBITDA	- -	953.02	- -	309.29	552.88	737.4	782.28
Net Debt/EBITDA	- -	937.73	- -	307.82	551.25	735.46	779.29
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	3.21	1.78	1.22	0.86	0.88	1.05
Long-Term Debt/Equity (%)	- -	2,459.29	1,565.31	4,637.31	9,309.01	8,807.28	7,331.23
Long-Term Debt/Capital (%)	- -	81.09	79.28	91.55	95.48	95.75	94.82
Long-Term Debt/Total Assets (%)	- -	78.94	77.8	89.94	93.55	95.35	94.37
Total Debt/Equity (%)	- -	2,932.79	1,874.4	4,965.25	9,649.85	9,098.18	7,631.43
Total Debt/Capital (%)	- -	96.7	94.94	98.03	98.97	98.91	98.71
Total Debt/Total Assets (%)	- -	94.14	93.17	96.3	96.97	98.5	98.24
Net Debt to Equity	- -	2,885.73	1,855.1	4,941.65	9,621.32	9,074.15	7,602.32
Net Debt/Capital (%)	- -	96.4	94.59	97.85	98.85	98.81	98.62
EBITDA	19	19	- -	65	48	39	39
EBITDA-CapEx	15	-4	- -	54	48	39	39
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

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

Cash Ratio	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	3.21	1.78	1.22	0.86	0.88	1.05
Long-Term Debt/Equity (%)	- -	2,459.29	1,565.31	4,637.31	9,309.01	8,807.28	7,331.23
Long-Term Debt/Capital (%)	- -	81.09	79.28	91.55	95.48	95.75	94.82
Long-Term Debt/Total Assets (%)	- -	78.94	77.8	89.94	93.55	95.35	94.37
Total Debt/Equity (%)	- -	2,932.79	1,874.4	4,965.25	9,649.85	9,098.18	7,631.43
Total Debt/Capital (%)	- -	96.7	94.94	98.03	98.97	98.91	98.71
Total Debt/Total Assets (%)	- -	94.14	93.17	96.3	96.97	98.5	98.24
CFO/Total Liabilities	- -	-3.62	- -	6.88	-0.27	-1.47	-1.42
CFO/CapEx	23.58	-29.68	- -	125.3	- -	- -	- -
Altman's Z-Score	- -	0.11	-0.02	-0.04	-0.03	-0.02	-0.01

Working Capital (USD)

Working Capital Ratios API ChatGPT

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

Accounts Receivable Turnover	- -	51.91	- -	-0.57	4.38	11.18	17.4
Days Sales Outstanding	- -	7.03	- -	-638.73	83.25	32.66	20.98
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

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

Market Capitalization	- -	623	241	81	106	279	191
- Cash & Cash Equivalents	- -	247	143	61	46	47	90
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	695	151	40	60	72
+ Total Debt	- -	18,419	20,300	20,101	26,287	28,720	30,192
Enterprise Value	- -	18,794	21,093	20,272	26,386	29,012	30,366
Total Capital	- -	19,047	21,383	20,506	26,559	29,035	30,588
Total Debt/Capital (%)	- -	96.7	94.94	98.03	98.97	98.91	98.71
Total Debt / EV	- -	0.98	0.96	0.99	1	0.99	0.99
EV/Sales	- -	10.81	- -	- -	149.05	107.2	73.71
EV/EBITDA	- -	972.44	- -	311.92	554.98	744.91	786.77
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	14.4	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	14.29	- -	- -	- -
Diluted Market Cap	601	623	241	239	90	658	652
Diluted Enterprise Value	601	18,794	21,093	20,430	26,371	29,391	30,826
EV per Share	100.3	3,138.59	3,471.77	3,196.25	2,738.87	2,920.34	3,844.05
TTM Sales	848	1,739	- -	-32	177	271	412
TTM EBITDA	19	19	- -	65	48	39	39
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	101	-686	- -	1,408	-72	-424	-430
TTM Free Cash Flow to Firm	105	-663	- -	1,419	-72	-424	-430

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	5.7	-0.94	- -	0.17	-1.26	-1.55	-1.52
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	18,794	21,093	20,272	26,386	29,012	30,366
Low Price	96.2	94.95	36.6	12	6.81	4.1	16.58
EV/Sales	- -	10.81	- -	- -	149.05	107.2	73.71
EV/EBITDA	- -	972.44	- -	311.92	554.98	744.91	786.77
Price/Earnings	11.04	1.2	- -	- -	- -	17.89	5.13
Price/Earnings Average	10.85	1.17	- -	-0.72	-1.51	6.48	4.94
Price/Earnings High	11.36	1.26	- -	-1.41	-2.3	19.06	6.86
Price/Earnings Low	10.59	1.1	- -	-0.39	-0.7	2.61	3.51
Price/Book Value	- -	0.99	0.62	0.32	0.46	1.09	0.59
Price/Book Value Average	- -	0.96	1.19	0.55	0.61	0.4	0.57
Price/Book Value High	- -	1.04	1.83	1.08	0.93	1.17	0.79
Price/Book Value Low	- -	0.91	0.57	0.3	0.28	0.16	0.4
Price/Tangible Book Value	- -	2.01	-0.38	-0.58	-3.83	7.17	1.33
Price/Tangible Book Value Average	- -	1.96	-0.72	-1.01	-5.12	2.6	1.28
Price/Tangible Book Value High	- -	2.12	-1.1	-1.98	-7.84	7.64	1.77
Price/Tangible Book Value Low	- -	1.84	-0.35	-0.55	-2.37	1.05	0.91
Price/Sales	0.71	0.36	- -	-2.44	0.51	1.02	0.56
Price/Sales Average	0.7	0.35	- -	-4.24	0.68	0.37	0.54
Price/Sales High	0.73	0.38	- -	-8.29	1.04	1.09	0.75
Price/Sales Low	0.68	0.33	- -	-2.31	0.32	0.15	0.38
Price/Cash Flow	5.94	-0.91	- -	0.06	-1.26	-0.65	-0.54
Price/Cash Flow Average	5.84	-0.88	- -	0.1	-1.68	-0.24	-0.52
Price/Cash Flow High	6.11	-0.96	- -	0.19	-2.58	-0.7	-0.72
Price/Cash Flow Low	5.7	-0.83	- -	0.05	-0.78	-0.1	-0.37
Price/Free Cash Flow Average	5.6	-0.91	- -	0.29	-1.68	-0.56	-1.46
Price/Free Cash Flow High	5.86	-0.99	- -	0.57	-2.58	-1.66	-2.03
Price/Free Cash Flow Low	5.46	-0.86	- -	0.16	-0.78	-0.23	-1.04
EV/Sales Average	- -	10.8	- -	- -	149.25	106.54	73.69
EV/Sales High	- -	10.83	- -	- -	149.68	107.26	73.87
EV/Sales Low	- -	10.78	- -	- -	148.82	106.31	73.56
EV/EBITDA Average	- -	971.53	- -	312.83	555.73	740.34	786.59
EV/EBITDA High	- -	974.15	- -	314.88	557.31	745.38	788.45
EV/EBITDA Low	- -	969.64	- -	311.85	554.13	738.78	785.21
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	100.3	104	39.7	12.7	11	28.12	24.21
High Price	103.2	109.5	116.65	43.1	22.5	29.97	32.4
Enterprise Value Average	- -	18,777	21,313	20,331	26,422	28,834	30,358
Enterprise Value High	- -	18,827	21,560	20,464	26,497	29,030	30,430
Enterprise Value Low	- -	18,740	21,074	20,267	26,346	28,773	30,305

Shares Outstanding	- -	6	6	6	10	10	8
Diluted Weighted Avg Shares	6	6	6	19	8	23	27
Basic Weighted Avg Shares	6	6	6	6	8	10	10
Revenue per Share	141.55	290.43	- -	-5.2	21.6	27.47	43.2
EBITDA per Share	3.23	3.23	- -	10.43	5.8	3.95	4.05
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	9.09	86.57	- -	-30.61	-9.77	1.57	4.72
Basic EPS from Cont Ops	12.8	83.15	- -	-52.31	-20.28	4.1	11.49
Diluted EPS, GAAP	9.09	86.57	- -	-10.13	-9.77	0.66	1.67
Diluted EPS from Cont Ops	12.8	83.15	- -	-17.31	-20.28	1.73	4.07
Dividend per Share	0.45	63.53	- -	- -	- -	- -	0.02
Cash Flow per Share	16.89	-114.57	- -	225.98	-8.73	-43.02	-45.06
Free Cash Flow per Basic Share	16.17	-118.43	- -	224.18	-8.73	-43.02	-45.06
Cash & Equivalents per Share	- -	41.3	23.62	9.64	4.82	4.77	11.33
Book Value per Share	- -	104.9	63.85	40.04	24.11	25.7	41
Tangible Book Value per Share	- -	51.66	-105.82	-21.8	-2.87	3.92	18.26

Finance of America Companies 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)