Global Business Travel Group, Inc.

GBTG

GBTGGlobal Business Travel Group, Inc. US flag

New York Stock Exchange

9.37

USD

- -

4.89BMarket Cap

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	- -	- -	-0.67	-1.68	-3.74	2.55
Return on Capital (%)	- -	- -	- -	- -	- -	- -	-2,516.42
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	4.59
Gross Margin (%)	58.47	33.29	37.48	55.05	58.03	60.09	60.08
EBITDA Margin (%)	16.94	-49.56	-51.38	-1.03	9.96	12.63	13.76
Operating Margin (%)	10.29	-68.22	-71.56	-10.86	1.48	5.28	6.7
Incremental Operating Margin (%)	- -	- -	- -	- -	53.53	70.68	18.31
Pretax Margin (%)	9.11	-95.71	-85.58	-15.51	-6.33	-2.93	5.41
Profit Margin (%)	6.32	- -	- -	-1.35	-2.75	-5.7	4.01
Net Income to Common Margin (%)	6.32	- -	-1.31	-1.35	-2.75	-5.7	4.01
Effective Tax Rate (%)	31.09	- -	- -	- -	- -	- -	27.21
Dvd Payout Ratio (%)	40.85	- -	0.94	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	702	1,105	1,300	1,434	1,462	1,506
ST Debt	- -	27	24	20	24	34	84
LT Debt	- -	675	1,081	1,280	1,410	1,428	1,422
Total Debt/EBITDA	- -	-1.79	-2.82	-68.42	6.29	4.78	4.03
Net Debt/EBITDA	- -	-0.1	-1.29	-48.37	3.89	2.77	2.63
Total Debt/EBIT	- -	-1.3	-2.02	-6.47	42.18	11.42	8.27
Net Debt/EBIT	- -	-0.07	-0.93	-4.57	26.06	6.62	5.41
EBITDA to Interest Expense	23.93	-14.56	-7.4	-0.19	1.62	2.66	3.94
EBITDA-CapEx/Interest Expense	19.8	-16.3	-8.23	-1.15	0.82	1.73	2.58
EBIT to Interest Expense	14.53	-20.04	-10.3	-2.05	0.24	1.11	1.92
Interest Expense	15	27	53	98	141	115	95
Common Equity/Total Assets	- -	-21.46	-28.24	-4.69	-38.31	-43.46	-29.82
Long-Term Debt/Equity (%)	- -	68.6	72.36	93.36	116.34	135.1	85.61
Long-Term Debt/Capital (%)	- -	597.35	537.81	54.61	141,000	-1,334.58	1,529.03
Long-Term Debt/Total Assets (%)	- -	24.47	28.67	34.33	37.59	39.4	28.93
Total Debt/Equity (%)	- -	71.34	73.96	94.82	118.32	138.32	90.67
Total Debt/Capital (%)	- -	621.24	549.75	55.46	143,400	-1,366.36	1,619.35
Total Debt/Total Assets (%)	- -	25.45	29.3	34.87	38.23	40.34	30.63
Net Debt to Equity	- -	4.07	33.94	67.03	73.1	80.23	59.24
Net Debt/Capital (%)	- -	-8.49	-160.95	45.03	-186.53	-131.88	-288.56
EBITDA	359	-393	-392	-19	228	306	374
EBITDA-CapEx	297	-440	-436	-113	115	199	245
Operating Income (Loss)	218	-541	-546	-201	34	128	182

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	- -	1.02	0.72	0.39	0.57	0.69	0.31
Current Ratio	- -	1.52	1.46	1.6	1.64	1.64	1.14
Quick Ratio	- -	1.45	1.37	1.54	1.58	1.56	1.05
CFO/Avg Current Liab	- -	-0.88	-0.79	-0.53	0.2	0.34	0.22
Common Equity/Total Assets	- -	-21.46	-28.24	-4.69	-38.31	-43.46	-29.82
Long-Term Debt/Equity (%)	- -	68.6	72.36	93.36	116.34	135.1	85.61
Long-Term Debt/Capital (%)	- -	597.35	537.81	54.61	141,000	-1,334.58	1,529.03
Long-Term Debt/Total Assets (%)	- -	24.47	28.67	34.33	37.59	39.4	28.93
Total Debt/Equity (%)	- -	71.34	73.96	94.82	118.32	138.32	90.67
Total Debt/Capital (%)	- -	621.24	549.75	55.46	143,400	-1,366.36	1,619.35
Total Debt/Total Assets (%)	- -	25.45	29.3	34.87	38.23	40.34	30.63
CFO/Total Liabilities	- -	-14.09	-22.49	-16.72	6.38	10.6	7.16
CFO/CapEx	3.66	-5.32	-11.64	-4.19	1.43	2.54	1.81
Altman's Z-Score	- -	-0.86	-1.13	0.87	0.9	1.64	0.62

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	11.01	2.91	3.23	3.07	3.74	3.78
Days Sales Outstanding	- -	33.14	125.57	112.99	118.82	97.69	96.69
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	11.02	4.09	4.27	3.46	3.42	2.79
Accounts Payable Turnover Days	- -	33.12	89.15	85.55	105.4	106.63	130.86
Cash Conversion Cycle	- -	0.02	36.43	27.44	13.43	-8.94	-34.17
Inventory to Cash Days	- -	33.14	125.57	112.99	118.82	97.69	96.69
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	593	562	346	1,623	4,294	- -
- Cash & Cash Equivalents	- -	584	516	303	476	536	434
+ Preferred Equity and Hybrid Capital	- -	- -	160	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	3	1	1,219	4	6	53
+ Total Debt	- -	702	1,105	1,300	1,434	1,462	1,506
Enterprise Value	- -	714	1,312	2,562	2,585	5,226	1,125
Total Capital	- -	113	201	2,344	1	-107	93
Total Debt/Capital (%)	- -	621.24	549.75	55.46	143,400	-1,366.36	1,619.35
Total Debt / EV	- -	0.98	0.84	0.51	0.55	0.28	1.34
EV/Sales	- -	0.9	1.72	1.38	1.13	2.16	0.41
EV/EBITDA	- -	- -	- -	- -	11.34	17.08	3.01
EV/EBIT	- -	- -	- -	- -	76.03	40.83	6.18
EV/Cash Flow to Firm	- -	- -	- -	- -	8.79	10.58	3.72
EV/Free Cash Flow to Firm	- -	- -	- -	- -	6.35	8.7	2.61
Diluted Market Cap	- -	593	562	3,009	2,954	4,294	- -
Diluted Enterprise Value	- -	714	1,312	5,225	3,916	5,226	1,125
EV per Share	- -	12.53	23.04	49.98	10.27	11.29	- -
TTM Sales	2,119	793	763	1,851	2,290	2,423	2,718
TTM EBITDA	359	-393	-392	-19	228	306	374
TTM Operating Income	218	-541	-546	-201	34	128	182
TTM Cash Flow to Firm	237	-228	-474	-317	294	494	302
TTM Free Cash Flow to Firm	299	-181	-430	-223	407	601	431

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	-2.92	-1.2	-10.03	10.74	11.33	- -
EV/EBIT	- -	- -	- -	- -	76.03	40.83	6.18
Enterprise Value	- -	714	1,312	2,562	2,585	5,226	1,125
Low Price	- -	9.65	9.64	4.26	4.76	4.49	5.78
EV/Sales	- -	0.9	1.72	1.38	1.13	2.16	0.41
EV/EBITDA	- -	- -	- -	- -	11.34	17.08	3.01
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-56.79	-15.79	-25.76	-23.06	- -
Price/Earnings High	- -	- -	-64.92	-20.52	-32.15	-32.19	- -
Price/Earnings Low	- -	- -	-54.9	-8.74	-19.01	-15.05	- -
Price/Book Value	- -	-1	-0.53	-1.98	-1.13	-2.73	- -
Price/Book Value Average	- -	-0.98	-0.53	-2.26	-1.13	-2.02	- -
Price/Book Value High	- -	-1.05	-0.61	-2.93	-1.41	-2.82	- -
Price/Book Value Low	- -	-0.93	-0.52	-1.25	-0.83	-1.32	- -
Price/Tangible Book Value	- -	-1.51	-0.73	-0.76	-2.94	-6.88	- -
Price/Tangible Book Value Average	- -	-1.47	-0.74	-0.87	-2.94	-5.1	- -
Price/Tangible Book Value High	- -	-1.59	-0.84	-1.13	-3.67	-7.12	- -
Price/Tangible Book Value Low	- -	-1.4	-0.71	-0.48	-2.17	-3.33	- -
Price/Sales	- -	0.75	0.74	0.19	0.71	1.77	- -
Price/Sales Average	- -	0.73	0.74	0.21	0.71	1.31	- -
Price/Sales High	- -	0.78	0.85	0.28	0.88	1.83	- -
Price/Sales Low	- -	0.69	0.72	0.12	0.52	0.86	- -
Price/Cash Flow	- -	-2.37	-1.1	-0.88	10.02	15.79	- -
Price/Cash Flow Average	- -	-2.31	-1.11	-1	10.02	11.7	- -
Price/Cash Flow High	- -	-2.49	-1.27	-1.3	12.5	16.33	- -
Price/Cash Flow Low	- -	-2.2	-1.07	-0.55	7.39	7.64	- -
Price/Free Cash Flow Average	- -	-2.85	-1.21	-11.44	10.74	8.4	- -
Price/Free Cash Flow High	- -	-3.06	-1.39	-14.86	13.41	11.72	- -
Price/Free Cash Flow Low	- -	-2.71	-1.17	-6.33	7.93	5.48	- -
EV/Sales Average	- -	0.88	1.73	1.41	1.13	1.7	0.41
EV/Sales High	- -	0.94	1.83	1.47	1.3	2.22	0.41
EV/Sales Low	- -	0.85	1.7	1.32	0.94	1.24	0.41
EV/EBITDA Average	- -	-1.78	-3.36	-137.4	11.34	13.45	3.01
EV/EBITDA High	- -	-1.89	-3.57	-143.63	13.1	17.56	3.01
EV/EBITDA Low	- -	-1.71	-3.31	-128.13	9.47	9.83	3.01
EV/EBIT Average	- -	-1.29	-2.41	-12.99	76.03	32.14	6.18
EV/EBIT High	- -	-1.37	-2.56	-13.58	87.87	41.98	6.18
EV/EBIT Low	- -	-1.24	-2.38	-12.11	63.52	23.51	6.18
Last Price	- -	10.41	9.87	6.75	6.45	9.28	7.65
High Price	- -	10.92	11.4	10.01	8.05	9.6	9.34
Enterprise Value Average	- -	699	1,318	2,611	2,585	4,114	1,125
Enterprise Value High	- -	743	1,399	2,729	2,988	5,374	1,125
Enterprise Value Low	- -	671	1,299	2,434	2,160	3,010	1,125

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	- -	- -	-0.67	-1.68	-3.74	2.55
Return on Capital (%)	- -	- -	- -	- -	- -	- -	-2,516.42
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	4.59
Gross Margin (%)	58.47	33.29	37.48	55.05	58.03	60.09	60.08
EBITDA Margin (%)	16.94	-49.56	-51.38	-1.03	9.96	12.63	13.76
Operating Margin (%)	10.29	-68.22	-71.56	-10.86	1.48	5.28	6.7
Incremental Operating Margin (%)	- -	- -	- -	- -	53.53	70.68	18.31
Pretax Margin (%)	9.11	-95.71	-85.58	-15.51	-6.33	-2.93	5.41
Profit Margin (%)	6.32	- -	- -	-1.35	-2.75	-5.7	4.01
Net Income to Common Margin (%)	6.32	- -	-1.31	-1.35	-2.75	-5.7	4.01
Effective Tax Rate (%)	31.09	- -	- -	- -	- -	- -	27.21
Dvd Payout Ratio (%)	40.85	- -	0.94	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	702	1,105	1,300	1,434	1,462	1,506
ST Debt	- -	27	24	20	24	34	84
LT Debt	- -	675	1,081	1,280	1,410	1,428	1,422
Total Debt/EBITDA	- -	-1.79	-2.82	-68.42	6.29	4.78	4.03
Net Debt/EBITDA	- -	-0.1	-1.29	-48.37	3.89	2.77	2.63
Total Debt/EBIT	- -	-1.3	-2.02	-6.47	42.18	11.42	8.27
Net Debt/EBIT	- -	-0.07	-0.93	-4.57	26.06	6.62	5.41
EBITDA to Interest Expense	23.93	-14.56	-7.4	-0.19	1.62	2.66	3.94
EBITDA-CapEx/Interest Expense	19.8	-16.3	-8.23	-1.15	0.82	1.73	2.58
EBIT to Interest Expense	14.53	-20.04	-10.3	-2.05	0.24	1.11	1.92
Interest Expense	15	27	53	98	141	115	95
Common Equity/Total Assets	- -	-21.46	-28.24	-4.69	-38.31	-43.46	-29.82
Long-Term Debt/Equity (%)	- -	68.6	72.36	93.36	116.34	135.1	85.61
Long-Term Debt/Capital (%)	- -	597.35	537.81	54.61	141,000	-1,334.58	1,529.03
Long-Term Debt/Total Assets (%)	- -	24.47	28.67	34.33	37.59	39.4	28.93
Total Debt/Equity (%)	- -	71.34	73.96	94.82	118.32	138.32	90.67
Total Debt/Capital (%)	- -	621.24	549.75	55.46	143,400	-1,366.36	1,619.35
Total Debt/Total Assets (%)	- -	25.45	29.3	34.87	38.23	40.34	30.63
Net Debt to Equity	- -	4.07	33.94	67.03	73.1	80.23	59.24
Net Debt/Capital (%)	- -	-8.49	-160.95	45.03	-186.53	-131.88	-288.56
EBITDA	359	-393	-392	-19	228	306	374
EBITDA-CapEx	297	-440	-436	-113	115	199	245
Operating Income (Loss)	218	-541	-546	-201	34	128	182

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	- -	1.02	0.72	0.39	0.57	0.69	0.31
Current Ratio	- -	1.52	1.46	1.6	1.64	1.64	1.14
Quick Ratio	- -	1.45	1.37	1.54	1.58	1.56	1.05
CFO/Avg Current Liab	- -	-0.88	-0.79	-0.53	0.2	0.34	0.22
Common Equity/Total Assets	- -	-21.46	-28.24	-4.69	-38.31	-43.46	-29.82
Long-Term Debt/Equity (%)	- -	68.6	72.36	93.36	116.34	135.1	85.61
Long-Term Debt/Capital (%)	- -	597.35	537.81	54.61	141,000	-1,334.58	1,529.03
Long-Term Debt/Total Assets (%)	- -	24.47	28.67	34.33	37.59	39.4	28.93
Total Debt/Equity (%)	- -	71.34	73.96	94.82	118.32	138.32	90.67
Total Debt/Capital (%)	- -	621.24	549.75	55.46	143,400	-1,366.36	1,619.35
Total Debt/Total Assets (%)	- -	25.45	29.3	34.87	38.23	40.34	30.63
CFO/Total Liabilities	- -	-14.09	-22.49	-16.72	6.38	10.6	7.16
CFO/CapEx	3.66	-5.32	-11.64	-4.19	1.43	2.54	1.81
Altman's Z-Score	- -	-0.86	-1.13	0.87	0.9	1.64	0.62

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	11.01	2.91	3.23	3.07	3.74	3.78
Days Sales Outstanding	- -	33.14	125.57	112.99	118.82	97.69	96.69
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	11.02	4.09	4.27	3.46	3.42	2.79
Accounts Payable Turnover Days	- -	33.12	89.15	85.55	105.4	106.63	130.86
Cash Conversion Cycle	- -	0.02	36.43	27.44	13.43	-8.94	-34.17
Inventory to Cash Days	- -	33.14	125.57	112.99	118.82	97.69	96.69
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	593	562	346	1,623	4,294	- -
- Cash & Cash Equivalents	- -	584	516	303	476	536	434
+ Preferred Equity and Hybrid Capital	- -	- -	160	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	3	1	1,219	4	6	53
+ Total Debt	- -	702	1,105	1,300	1,434	1,462	1,506
Enterprise Value	- -	714	1,312	2,562	2,585	5,226	1,125
Total Capital	- -	113	201	2,344	1	-107	93
Total Debt/Capital (%)	- -	621.24	549.75	55.46	143,400	-1,366.36	1,619.35
Total Debt / EV	- -	0.98	0.84	0.51	0.55	0.28	1.34
EV/Sales	- -	0.9	1.72	1.38	1.13	2.16	0.41
EV/EBITDA	- -	- -	- -	- -	11.34	17.08	3.01
EV/EBIT	- -	- -	- -	- -	76.03	40.83	6.18
EV/Cash Flow to Firm	- -	- -	- -	- -	8.79	10.58	3.72
EV/Free Cash Flow to Firm	- -	- -	- -	- -	6.35	8.7	2.61
Diluted Market Cap	- -	593	562	3,009	2,954	4,294	- -
Diluted Enterprise Value	- -	714	1,312	5,225	3,916	5,226	1,125
EV per Share	- -	12.53	23.04	49.98	10.27	11.29	- -
TTM Sales	2,119	793	763	1,851	2,290	2,423	2,718
TTM EBITDA	359	-393	-392	-19	228	306	374
TTM Operating Income	218	-541	-546	-201	34	128	182
TTM Cash Flow to Firm	237	-228	-474	-317	294	494	302
TTM Free Cash Flow to Firm	299	-181	-430	-223	407	601	431

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	-2.92	-1.2	-10.03	10.74	11.33	- -
EV/EBIT	- -	- -	- -	- -	76.03	40.83	6.18
Enterprise Value	- -	714	1,312	2,562	2,585	5,226	1,125
Low Price	- -	9.65	9.64	4.26	4.76	4.49	5.78
EV/Sales	- -	0.9	1.72	1.38	1.13	2.16	0.41
EV/EBITDA	- -	- -	- -	- -	11.34	17.08	3.01
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-56.79	-15.79	-25.76	-23.06	- -
Price/Earnings High	- -	- -	-64.92	-20.52	-32.15	-32.19	- -
Price/Earnings Low	- -	- -	-54.9	-8.74	-19.01	-15.05	- -
Price/Book Value	- -	-1	-0.53	-1.98	-1.13	-2.73	- -
Price/Book Value Average	- -	-0.98	-0.53	-2.26	-1.13	-2.02	- -
Price/Book Value High	- -	-1.05	-0.61	-2.93	-1.41	-2.82	- -
Price/Book Value Low	- -	-0.93	-0.52	-1.25	-0.83	-1.32	- -
Price/Tangible Book Value	- -	-1.51	-0.73	-0.76	-2.94	-6.88	- -
Price/Tangible Book Value Average	- -	-1.47	-0.74	-0.87	-2.94	-5.1	- -
Price/Tangible Book Value High	- -	-1.59	-0.84	-1.13	-3.67	-7.12	- -
Price/Tangible Book Value Low	- -	-1.4	-0.71	-0.48	-2.17	-3.33	- -
Price/Sales	- -	0.75	0.74	0.19	0.71	1.77	- -
Price/Sales Average	- -	0.73	0.74	0.21	0.71	1.31	- -
Price/Sales High	- -	0.78	0.85	0.28	0.88	1.83	- -
Price/Sales Low	- -	0.69	0.72	0.12	0.52	0.86	- -
Price/Cash Flow	- -	-2.37	-1.1	-0.88	10.02	15.79	- -
Price/Cash Flow Average	- -	-2.31	-1.11	-1	10.02	11.7	- -
Price/Cash Flow High	- -	-2.49	-1.27	-1.3	12.5	16.33	- -
Price/Cash Flow Low	- -	-2.2	-1.07	-0.55	7.39	7.64	- -
Price/Free Cash Flow Average	- -	-2.85	-1.21	-11.44	10.74	8.4	- -
Price/Free Cash Flow High	- -	-3.06	-1.39	-14.86	13.41	11.72	- -
Price/Free Cash Flow Low	- -	-2.71	-1.17	-6.33	7.93	5.48	- -
EV/Sales Average	- -	0.88	1.73	1.41	1.13	1.7	0.41
EV/Sales High	- -	0.94	1.83	1.47	1.3	2.22	0.41
EV/Sales Low	- -	0.85	1.7	1.32	0.94	1.24	0.41
EV/EBITDA Average	- -	-1.78	-3.36	-137.4	11.34	13.45	3.01
EV/EBITDA High	- -	-1.89	-3.57	-143.63	13.1	17.56	3.01
EV/EBITDA Low	- -	-1.71	-3.31	-128.13	9.47	9.83	3.01
EV/EBIT Average	- -	-1.29	-2.41	-12.99	76.03	32.14	6.18
EV/EBIT High	- -	-1.37	-2.56	-13.58	87.87	41.98	6.18
EV/EBIT Low	- -	-1.24	-2.38	-12.11	63.52	23.51	6.18
Last Price	- -	10.41	9.87	6.75	6.45	9.28	7.65
High Price	- -	10.92	11.4	10.01	8.05	9.6	9.34
Enterprise Value Average	- -	699	1,318	2,611	2,585	4,114	1,125
Enterprise Value High	- -	743	1,399	2,729	2,988	5,374	1,125
Enterprise Value Low	- -	671	1,299	2,434	2,160	3,010	1,125

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	- -	57	57	68	467	471	521
Diluted Weighted Avg Shares	57	57	57	446	458	463	- -
Basic Weighted Avg Shares	57	57	57	51	252	463	- -
Revenue per Share	37.21	13.93	13.4	36.11	9.1	5.24	- -
EBITDA per Share	6.3	-6.9	-6.88	-0.37	0.91	0.66	- -
Operating Income per Share	3.83	-9.5	-9.59	-3.92	0.14	0.28	- -
Basic EPS, GAAP	2.35	- -	-0.18	-0.49	-0.25	-0.3	- -
Basic EPS from Cont Ops	2.42	-10.87	-8.34	-4.47	-0.54	-0.29	- -
Diluted EPS, GAAP	2.35	- -	-0.18	-0.06	-0.14	-0.3	- -
Diluted EPS from Cont Ops	2.42	-10.87	-8.34	-0.51	-0.3	-0.29	- -
Dividend per Share	1.02	- -	0.02	- -	- -	- -	- -
Cash Flow per Share	3.99	-4.39	-8.99	-7.69	0.64	0.59	- -
Free Cash Flow per Basic Share	2.9	-5.22	-9.76	-9.52	0.19	0.36	- -
Cash & Equivalents per Share	- -	10.26	9.06	5.91	1.89	1.16	- -
Book Value per Share	- -	-10.4	-18.7	-3.41	-5.71	-3.4	- -
Tangible Book Value per Share	- -	-6.88	-13.52	-8.84	-2.19	-1.35	- -

Global Business Travel Group, 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)