Shift4 Payments, Inc.

FOUR

FOURShift4 Payments, Inc. US flag

New York Stock Exchange

48.86

USD

-0.25

- -

4.45BMarket 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 (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-7.43	-1.44	-2.34	3.07	2.89	5.46	1.73
Return on Capital (%)	- -	- -	- -	- -	6.19	- -	- -	5.51
Return on Invested Capital (%)	- -	- -	- -	- -	2.64	- -	- -	4.87
Gross Margin (%)	25.1	23.71	23.18	20.36	23.59	26.82	29.21	34.16
EBITDA Margin (%)	13.88	8.48	2.67	4.05	10.39	14.5	16.45	18.4
Operating Margin (%)	1.25	-0.08	-8.31	-3.58	2.91	6.12	7.54	8.06
Incremental Operating Margin (%)	- -	- -	- -	- -	17.11	17.31	12.27	10.13
Pretax Margin (%)	-10.61	-7.51	-14.84	-5.64	4.36	4.68	-0.03	4.67
Profit Margin (%)	-9.88	-7.74	-2.4	-3.52	3.77	3.35	6.9	2.85
Net Income to Common Margin (%)	-9.88	-7.74	-2.4	-3.52	3.77	3.35	6.9	1.89
Effective Tax Rate (%)	- -	- -	- -	- -	0.23	- -	- -	24.62
Dvd Payout Ratio (%)	-0.36	-0.35	-0.24	- -	- -	- -	- -	-7.41
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

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	554	640	1,006	1,761	1,765	1,777	2,881	4,616
ST Debt	5	5	1	5	5	8	698	27
LT Debt	549	635	1,005	1,756	1,760	1,769	2,183	4,589
Total Debt/EBITDA	7.11	10.33	49.09	31.79	8.52	4.78	5.26	6
Net Debt/EBITDA	7.05	10.27	3.83	9.15	5.02	3.48	2.97	4.66
Total Debt/EBIT	79.07	-1,067.33	-15.8	-35.94	30.38	11.32	11.48	13.7
Net Debt/EBIT	78.39	-1,061.17	-1.23	-10.35	17.89	8.25	6.49	10.63
EBITDA to Interest Expense	1.66	1.2	0.51	1.98	6.38	11.62	8.84	4.05
EBITDA-CapEx/Interest Expense	1.54	0.98	-0.07	-0.32	-4	8.41	6.84	3.19
EBIT to Interest Expense	0.15	-0.01	-1.58	-1.75	1.79	4.91	4.05	1.77
Interest Expense	47	52	40	28	32	32	62	190
Common Equity/Total Assets	-15.3	-23.23	-15.66	-13.89	-14.24	-10.23	-4.52	-5.36
Long-Term Debt/Equity (%)	1,325.36	- -	150.06	439.43	366.21	203.71	214.44	234.49
Long-Term Debt/Capital (%)	124.56	138.58	107.19	112.39	114.66	107.52	76.22	81.41
Long-Term Debt/Total Assets (%)	74.28	81.01	56.51	74.98	68.91	52.22	43.3	52.67
Total Debt/Equity (%)	1,336.96	-1,946.5	150.19	440.63	367.31	204.61	283.01	235.87
Total Debt/Capital (%)	125.65	139.73	107.28	112.7	115	108	100.59	81.89
Total Debt/Total Assets (%)	74.93	81.68	56.56	75.18	69.12	52.45	57.15	52.98
Net Debt to Equity	1,325.36	-1,935.26	11.72	126.85	216.27	149.15	160.02	183.04
Net Debt/Capital (%)	125.94	140.06	769.61	153.03	124.85	108.82	98.61	76.65
EBITDA	78	62	20	55	207	372	548	769
EBITDA-CapEx	72	50	-3	-9	-130	269	424	607
Operating Income (Loss)	7	-1	-64	-49	58	157	251	337

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	0.05	0.03	9.33	6.7	2.62	0.65	0.88	0.73
Current Ratio	0.72	0.82	10.4	7.91	3.7	1.64	1.39	1.66
Quick Ratio	0.62	0.69	10.28	7.83	3.35	1.01	1.13	1.3
CFO/Avg Current Liab	- -	0.07	0.03	0.02	1.22	0.71	0.48	0.47
Common Equity/Total Assets	-15.3	-23.23	-15.66	-13.89	-14.24	-10.23	-4.52	-5.36
Long-Term Debt/Equity (%)	1,325.36	- -	150.06	439.43	366.21	203.71	214.44	234.49
Long-Term Debt/Capital (%)	124.56	138.58	107.19	112.39	114.66	107.52	76.22	81.41
Long-Term Debt/Total Assets (%)	74.28	81.01	56.51	74.98	68.91	52.22	43.3	52.67
Total Debt/Equity (%)	1,336.96	-1,946.5	150.19	440.63	367.31	204.61	283.01	235.87
Total Debt/Capital (%)	125.65	139.73	107.28	112.7	115	108	100.59	81.89
Total Debt/Total Assets (%)	74.93	81.68	56.56	75.18	69.12	52.45	57.15	52.98
CFO/Total Liabilities	3.66	0.98	0.36	0.15	13.28	13.73	12.43	9.38
CFO/CapEx	4.81	0.7	0.17	0.05	0.82	3.36	4.03	3.91
Altman's Z-Score	3.37	3.51	2.99	2.39	3.08	3.23	2.77	2.27

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	- -	10.91	8.95	9.16	9.95	11.35	11	7.66
Days Sales Outstanding	- -	33.46	40.76	39.85	36.7	32.15	33.19	47.63
Inventory Turnover	- -	82.06	117.82	435.64	367.08	457.8	383.41	618.43
Days Inventory Outstanding	- -	4.45	3.1	0.84	0.99	0.8	0.95	0.59
Accounts Payable Turnover	- -	10.98	9.81	12.01	10.6	10.1	10.44	5.92
Accounts Payable Turnover Days	- -	33.26	37.21	30.39	34.45	36.13	34.95	61.67
Cash Conversion Cycle	- -	4.65	6.65	10.3	3.25	-3.19	-0.81	-13.45
Inventory to Cash Days	- -	29.01	37.67	39.01	35.71	31.35	32.24	47.04
Inventories	5	8	2	4	5	3	9	- -
Raw Materials	5	8	2	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	4	5	3	9	- -

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	- -	- -	3,395	3,182	3,142	4,437	7,024	4,286
- Cash & Cash Equivalents	5	4	928	1,232	702	455	1,212	964
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	973
+ Minority/Non Controlling Interest	- -	- -	210	127	133	215	211	515
+ Total Debt	554	640	1,006	1,761	1,765	1,777	2,881	4,616
Enterprise Value	549	637	3,684	3,838	4,338	5,974	8,904	9,426
Total Capital	440	458	938	1,563	1,535	1,645	2,864	5,637
Total Debt/Capital (%)	125.65	139.73	107.28	112.7	115	108	100.59	81.89
Total Debt / EV	1.01	1.01	0.27	0.46	0.41	0.3	0.32	0.49
EV/Sales	0.98	0.87	4.8	2.81	2.18	2.33	2.67	2.25
EV/EBITDA	7.05	10.27	179.72	69.28	20.93	16.06	16.25	12.26
EV/EBIT	78.39	- -	- -	- -	74.66	38.05	35.47	27.97
EV/Cash Flow to Firm	7.92	10.42	84.98	128.48	14.09	15.77	- -	12.13
EV/Free Cash Flow to Firm	7.36	8.77	55.36	40.67	6.72	12.4	- -	10.04
Diluted Market Cap	- -	- -	3,395	3,182	4,629	4,534	9,498	5,601
Diluted Enterprise Value	549	637	3,684	3,838	5,825	6,071	11,378	10,741
EV per Share	14.06	16.31	81.82	69.88	77.22	100.09	131.56	138.49
TTM Sales	561	731	767	1,368	1,994	2,565	3,331	4,180
TTM EBITDA	78	62	20	55	207	372	548	769
TTM Operating Income	7	-1	-64	-49	58	157	251	337
TTM Cash Flow to Firm	69	61	43	30	308	379	-17,790	777
TTM Free Cash Flow to Firm	75	73	67	94	645	482	-17,666	939

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	- -	- -	124.83	47.14	7.56	10.1	15.22	7.04
EV/EBIT	78.39	- -	- -	- -	74.66	38.05	35.47	27.97
Enterprise Value	549	637	3,684	3,838	4,338	5,974	8,904	9,426
Low Price	- -	- -	30	48.58	29.39	42.91	55.87	61.23
EV/Sales	0.98	0.87	4.8	2.81	2.18	2.33	2.67	2.25
EV/EBITDA	7.05	10.27	179.72	69.28	20.93	16.06	16.25	12.26
Price/Earnings	- -	- -	- -	- -	41.83	51.59	30.54	54.25
Price/Earnings Average	- -	- -	-122.84	-91.72	35.35	43.46	23.32	76.02
Price/Earnings High	- -	- -	-184.65	-118.63	50.01	53.1	34.38	109.84
Price/Earnings Low	- -	- -	-73.42	-55.36	21.98	29.78	16.44	52.75
Price/Book Value	- -	- -	-12.18	-9.78	-8.64	-12.8	-30.81	-9.18
Price/Book Value Average	- -	- -	-8.11	-13.59	-7.3	-10.78	-23.52	-12.86
Price/Book Value High	- -	- -	-12.19	-17.58	-10.33	-13.17	-34.68	-18.58
Price/Book Value Low	- -	- -	-4.85	-8.2	-4.54	-7.39	-16.58	-8.92
Price/Tangible Book Value	- -	- -	506.77	-9.75	-3.49	-4.13	-4.95	-0.91
Price/Tangible Book Value Average	- -	- -	337.36	-13.54	-2.95	-3.48	-3.78	-1.27
Price/Tangible Book Value High	- -	- -	507.11	-17.51	-4.17	-4.26	-5.58	-1.83
Price/Tangible Book Value Low	- -	- -	201.63	-8.17	-1.83	-2.39	-2.67	-0.88
Price/Sales	- -	- -	4.43	2.33	1.58	1.73	2.11	1.03
Price/Sales Average	- -	- -	2.95	3.23	1.33	1.46	1.61	1.44
Price/Sales High	- -	- -	4.43	4.18	1.88	1.78	2.37	2.08
Price/Sales Low	- -	- -	1.76	1.95	0.83	1	1.14	1
Price/Cash Flow	- -	- -	848.84	1,060.59	11.41	12.82	14.05	6.76
Price/Cash Flow Average	- -	- -	565.07	1,473.57	9.64	10.8	10.73	9.47
Price/Cash Flow High	- -	- -	849.4	1,906.06	13.64	13.2	15.82	13.69
Price/Cash Flow Low	- -	- -	337.73	889.41	5.99	7.4	7.56	6.57
Price/Free Cash Flow Average	- -	- -	83.1	65.49	6.38	8.51	11.62	9.86
Price/Free Cash Flow High	- -	- -	124.91	84.71	9.03	10.39	17.14	14.25
Price/Free Cash Flow Low	- -	- -	49.67	39.53	3.97	5.83	8.19	6.84
EV/Sales Average	0.98	0.87	3.32	3.71	1.93	2.06	2.17	2.67
EV/Sales High	0.98	0.87	4.81	4.66	2.48	2.38	2.94	3.31
EV/Sales Low	0.98	0.87	2.14	2.43	1.43	1.6	1.7	2.23
EV/EBITDA Average	7.05	10.27	124.35	91.65	18.59	14.18	13.22	14.49
EV/EBITDA High	7.05	10.27	179.83	115.07	23.9	16.41	17.86	17.97
EV/EBITDA Low	7.05	10.27	79.99	60.01	13.74	11.02	10.33	12.1
EV/EBIT Average	78.39	-1,061.17	-40.02	-103.62	66.28	33.6	28.86	33.07
EV/EBIT High	78.39	-1,061.17	-57.87	-130.1	85.22	38.87	38.99	41
EV/EBIT Low	78.39	-1,061.17	-25.74	-67.85	49	26.1	22.55	27.62
Last Price	- -	- -	75.4	57.93	55.93	74.34	103.78	62.97
High Price	- -	- -	75.45	104.11	66.86	76.51	116.84	127.5
Enterprise Value Average	549	637	2,549	5,077	3,851	5,275	7,243	11,145
Enterprise Value High	549	637	3,687	6,375	4,952	6,103	9,788	13,818
Enterprise Value Low	549	637	1,640	3,325	2,847	4,098	5,661	9,307

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 (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-7.43	-1.44	-2.34	3.07	2.89	5.46	1.73
Return on Capital (%)	- -	- -	- -	- -	6.19	- -	- -	5.51
Return on Invested Capital (%)	- -	- -	- -	- -	2.64	- -	- -	4.87
Gross Margin (%)	25.1	23.71	23.18	20.36	23.59	26.82	29.21	34.16
EBITDA Margin (%)	13.88	8.48	2.67	4.05	10.39	14.5	16.45	18.4
Operating Margin (%)	1.25	-0.08	-8.31	-3.58	2.91	6.12	7.54	8.06
Incremental Operating Margin (%)	- -	- -	- -	- -	17.11	17.31	12.27	10.13
Pretax Margin (%)	-10.61	-7.51	-14.84	-5.64	4.36	4.68	-0.03	4.67
Profit Margin (%)	-9.88	-7.74	-2.4	-3.52	3.77	3.35	6.9	2.85
Net Income to Common Margin (%)	-9.88	-7.74	-2.4	-3.52	3.77	3.35	6.9	1.89
Effective Tax Rate (%)	- -	- -	- -	- -	0.23	- -	- -	24.62
Dvd Payout Ratio (%)	-0.36	-0.35	-0.24	- -	- -	- -	- -	-7.41
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

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	554	640	1,006	1,761	1,765	1,777	2,881	4,616
ST Debt	5	5	1	5	5	8	698	27
LT Debt	549	635	1,005	1,756	1,760	1,769	2,183	4,589
Total Debt/EBITDA	7.11	10.33	49.09	31.79	8.52	4.78	5.26	6
Net Debt/EBITDA	7.05	10.27	3.83	9.15	5.02	3.48	2.97	4.66
Total Debt/EBIT	79.07	-1,067.33	-15.8	-35.94	30.38	11.32	11.48	13.7
Net Debt/EBIT	78.39	-1,061.17	-1.23	-10.35	17.89	8.25	6.49	10.63
EBITDA to Interest Expense	1.66	1.2	0.51	1.98	6.38	11.62	8.84	4.05
EBITDA-CapEx/Interest Expense	1.54	0.98	-0.07	-0.32	-4	8.41	6.84	3.19
EBIT to Interest Expense	0.15	-0.01	-1.58	-1.75	1.79	4.91	4.05	1.77
Interest Expense	47	52	40	28	32	32	62	190
Common Equity/Total Assets	-15.3	-23.23	-15.66	-13.89	-14.24	-10.23	-4.52	-5.36
Long-Term Debt/Equity (%)	1,325.36	- -	150.06	439.43	366.21	203.71	214.44	234.49
Long-Term Debt/Capital (%)	124.56	138.58	107.19	112.39	114.66	107.52	76.22	81.41
Long-Term Debt/Total Assets (%)	74.28	81.01	56.51	74.98	68.91	52.22	43.3	52.67
Total Debt/Equity (%)	1,336.96	-1,946.5	150.19	440.63	367.31	204.61	283.01	235.87
Total Debt/Capital (%)	125.65	139.73	107.28	112.7	115	108	100.59	81.89
Total Debt/Total Assets (%)	74.93	81.68	56.56	75.18	69.12	52.45	57.15	52.98
Net Debt to Equity	1,325.36	-1,935.26	11.72	126.85	216.27	149.15	160.02	183.04
Net Debt/Capital (%)	125.94	140.06	769.61	153.03	124.85	108.82	98.61	76.65
EBITDA	78	62	20	55	207	372	548	769
EBITDA-CapEx	72	50	-3	-9	-130	269	424	607
Operating Income (Loss)	7	-1	-64	-49	58	157	251	337

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	0.05	0.03	9.33	6.7	2.62	0.65	0.88	0.73
Current Ratio	0.72	0.82	10.4	7.91	3.7	1.64	1.39	1.66
Quick Ratio	0.62	0.69	10.28	7.83	3.35	1.01	1.13	1.3
CFO/Avg Current Liab	- -	0.07	0.03	0.02	1.22	0.71	0.48	0.47
Common Equity/Total Assets	-15.3	-23.23	-15.66	-13.89	-14.24	-10.23	-4.52	-5.36
Long-Term Debt/Equity (%)	1,325.36	- -	150.06	439.43	366.21	203.71	214.44	234.49
Long-Term Debt/Capital (%)	124.56	138.58	107.19	112.39	114.66	107.52	76.22	81.41
Long-Term Debt/Total Assets (%)	74.28	81.01	56.51	74.98	68.91	52.22	43.3	52.67
Total Debt/Equity (%)	1,336.96	-1,946.5	150.19	440.63	367.31	204.61	283.01	235.87
Total Debt/Capital (%)	125.65	139.73	107.28	112.7	115	108	100.59	81.89
Total Debt/Total Assets (%)	74.93	81.68	56.56	75.18	69.12	52.45	57.15	52.98
CFO/Total Liabilities	3.66	0.98	0.36	0.15	13.28	13.73	12.43	9.38
CFO/CapEx	4.81	0.7	0.17	0.05	0.82	3.36	4.03	3.91
Altman's Z-Score	3.37	3.51	2.99	2.39	3.08	3.23	2.77	2.27

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	- -	10.91	8.95	9.16	9.95	11.35	11	7.66
Days Sales Outstanding	- -	33.46	40.76	39.85	36.7	32.15	33.19	47.63
Inventory Turnover	- -	82.06	117.82	435.64	367.08	457.8	383.41	618.43
Days Inventory Outstanding	- -	4.45	3.1	0.84	0.99	0.8	0.95	0.59
Accounts Payable Turnover	- -	10.98	9.81	12.01	10.6	10.1	10.44	5.92
Accounts Payable Turnover Days	- -	33.26	37.21	30.39	34.45	36.13	34.95	61.67
Cash Conversion Cycle	- -	4.65	6.65	10.3	3.25	-3.19	-0.81	-13.45
Inventory to Cash Days	- -	29.01	37.67	39.01	35.71	31.35	32.24	47.04
Inventories	5	8	2	4	5	3	9	- -
Raw Materials	5	8	2	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	4	5	3	9	- -

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	- -	- -	3,395	3,182	3,142	4,437	7,024	4,286
- Cash & Cash Equivalents	5	4	928	1,232	702	455	1,212	964
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	973
+ Minority/Non Controlling Interest	- -	- -	210	127	133	215	211	515
+ Total Debt	554	640	1,006	1,761	1,765	1,777	2,881	4,616
Enterprise Value	549	637	3,684	3,838	4,338	5,974	8,904	9,426
Total Capital	440	458	938	1,563	1,535	1,645	2,864	5,637
Total Debt/Capital (%)	125.65	139.73	107.28	112.7	115	108	100.59	81.89
Total Debt / EV	1.01	1.01	0.27	0.46	0.41	0.3	0.32	0.49
EV/Sales	0.98	0.87	4.8	2.81	2.18	2.33	2.67	2.25
EV/EBITDA	7.05	10.27	179.72	69.28	20.93	16.06	16.25	12.26
EV/EBIT	78.39	- -	- -	- -	74.66	38.05	35.47	27.97
EV/Cash Flow to Firm	7.92	10.42	84.98	128.48	14.09	15.77	- -	12.13
EV/Free Cash Flow to Firm	7.36	8.77	55.36	40.67	6.72	12.4	- -	10.04
Diluted Market Cap	- -	- -	3,395	3,182	4,629	4,534	9,498	5,601
Diluted Enterprise Value	549	637	3,684	3,838	5,825	6,071	11,378	10,741
EV per Share	14.06	16.31	81.82	69.88	77.22	100.09	131.56	138.49
TTM Sales	561	731	767	1,368	1,994	2,565	3,331	4,180
TTM EBITDA	78	62	20	55	207	372	548	769
TTM Operating Income	7	-1	-64	-49	58	157	251	337
TTM Cash Flow to Firm	69	61	43	30	308	379	-17,790	777
TTM Free Cash Flow to Firm	75	73	67	94	645	482	-17,666	939

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	- -	- -	124.83	47.14	7.56	10.1	15.22	7.04
EV/EBIT	78.39	- -	- -	- -	74.66	38.05	35.47	27.97
Enterprise Value	549	637	3,684	3,838	4,338	5,974	8,904	9,426
Low Price	- -	- -	30	48.58	29.39	42.91	55.87	61.23
EV/Sales	0.98	0.87	4.8	2.81	2.18	2.33	2.67	2.25
EV/EBITDA	7.05	10.27	179.72	69.28	20.93	16.06	16.25	12.26
Price/Earnings	- -	- -	- -	- -	41.83	51.59	30.54	54.25
Price/Earnings Average	- -	- -	-122.84	-91.72	35.35	43.46	23.32	76.02
Price/Earnings High	- -	- -	-184.65	-118.63	50.01	53.1	34.38	109.84
Price/Earnings Low	- -	- -	-73.42	-55.36	21.98	29.78	16.44	52.75
Price/Book Value	- -	- -	-12.18	-9.78	-8.64	-12.8	-30.81	-9.18
Price/Book Value Average	- -	- -	-8.11	-13.59	-7.3	-10.78	-23.52	-12.86
Price/Book Value High	- -	- -	-12.19	-17.58	-10.33	-13.17	-34.68	-18.58
Price/Book Value Low	- -	- -	-4.85	-8.2	-4.54	-7.39	-16.58	-8.92
Price/Tangible Book Value	- -	- -	506.77	-9.75	-3.49	-4.13	-4.95	-0.91
Price/Tangible Book Value Average	- -	- -	337.36	-13.54	-2.95	-3.48	-3.78	-1.27
Price/Tangible Book Value High	- -	- -	507.11	-17.51	-4.17	-4.26	-5.58	-1.83
Price/Tangible Book Value Low	- -	- -	201.63	-8.17	-1.83	-2.39	-2.67	-0.88
Price/Sales	- -	- -	4.43	2.33	1.58	1.73	2.11	1.03
Price/Sales Average	- -	- -	2.95	3.23	1.33	1.46	1.61	1.44
Price/Sales High	- -	- -	4.43	4.18	1.88	1.78	2.37	2.08
Price/Sales Low	- -	- -	1.76	1.95	0.83	1	1.14	1
Price/Cash Flow	- -	- -	848.84	1,060.59	11.41	12.82	14.05	6.76
Price/Cash Flow Average	- -	- -	565.07	1,473.57	9.64	10.8	10.73	9.47
Price/Cash Flow High	- -	- -	849.4	1,906.06	13.64	13.2	15.82	13.69
Price/Cash Flow Low	- -	- -	337.73	889.41	5.99	7.4	7.56	6.57
Price/Free Cash Flow Average	- -	- -	83.1	65.49	6.38	8.51	11.62	9.86
Price/Free Cash Flow High	- -	- -	124.91	84.71	9.03	10.39	17.14	14.25
Price/Free Cash Flow Low	- -	- -	49.67	39.53	3.97	5.83	8.19	6.84
EV/Sales Average	0.98	0.87	3.32	3.71	1.93	2.06	2.17	2.67
EV/Sales High	0.98	0.87	4.81	4.66	2.48	2.38	2.94	3.31
EV/Sales Low	0.98	0.87	2.14	2.43	1.43	1.6	1.7	2.23
EV/EBITDA Average	7.05	10.27	124.35	91.65	18.59	14.18	13.22	14.49
EV/EBITDA High	7.05	10.27	179.83	115.07	23.9	16.41	17.86	17.97
EV/EBITDA Low	7.05	10.27	79.99	60.01	13.74	11.02	10.33	12.1
EV/EBIT Average	78.39	-1,061.17	-40.02	-103.62	66.28	33.6	28.86	33.07
EV/EBIT High	78.39	-1,061.17	-57.87	-130.1	85.22	38.87	38.99	41
EV/EBIT Low	78.39	-1,061.17	-25.74	-67.85	49	26.1	22.55	27.62
Last Price	- -	- -	75.4	57.93	55.93	74.34	103.78	62.97
High Price	- -	- -	75.45	104.11	66.86	76.51	116.84	127.5
Enterprise Value Average	549	637	2,549	5,077	3,851	5,275	7,243	11,145
Enterprise Value High	549	637	3,687	6,375	4,952	6,103	9,788	13,818
Enterprise Value Low	549	637	1,640	3,325	2,847	4,098	5,661	9,307

Shares Outstanding	42	42	50	56	57	62	69	65
Diluted Weighted Avg Shares	39	39	45	55	83	61	92	89
Basic Weighted Avg Shares	39	39	45	55	56	60	68	68
Revenue per Share	14.36	18.74	17.03	24.9	35.49	42.98	49.22	61.42
EBITDA per Share	1.99	1.59	0.46	1.01	3.69	6.23	8.1	11.3
Operating Income per Share	0.18	-0.02	-1.41	-0.89	1.03	2.63	3.71	4.95
Basic EPS, GAAP	-1.42	-1.45	-0.41	-0.88	1.34	1.44	3.4	1.16
Basic EPS from Cont Ops	-1.42	-1.45	-2.47	-1.35	1.54	2.06	4.36	2.16
Diluted EPS, GAAP	-1.42	-1.45	-0.41	-0.88	0.91	1.41	2.51	0.89
Diluted EPS from Cont Ops	-1.42	-1.45	-2.47	-1.35	1.05	2.02	3.22	1.65
Dividend per Share	0.01	0.01	0.01	- -	- -	- -	- -	0.44
Cash Flow per Share	0.65	0.2	0.09	0.05	4.9	5.8	7.39	9.32
Free Cash Flow per Basic Share	0.52	-0.09	-0.43	-1.12	-1.1	4.07	5.56	6.93
Cash & Equivalents per Share	0.12	0.09	20.6	22.42	12.51	7.62	17.91	14.16
Book Value per Share	-2.9	-4.67	-6.19	-5.92	-6.47	-5.81	-3.37	-6.86
Tangible Book Value per Share	-14.89	-17.67	0.15	-5.94	-16.04	-17.98	-20.95	-69.5

Shift4 Payments, 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)