GCM Grosvenor Inc.

GCMGW

GCMGWGCM Grosvenor Inc. US flag

NASDAQ Global Market

0.01

USD

+0.01

- -

499,027.00Market Cap

Profitability (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 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

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	- -	0.81	3.54	3.7	2.57	3.35
Return on Capital (%)	- -	-29.21	- -	-22.93	-5.96	- -	5.27
Return on Invested Capital (%)	- -	75.89	- -	42.76	25.06	- -	18.29
Gross Margin (%)	46	41.65	10.31	42.2	38.72	21.23	44.97
EBITDA Margin (%)	26.63	24.69	-5.21	28.73	20.83	0.55	17.65
Operating Margin (%)	23.64	22.21	-7.47	28.03	19.98	-0.05	17.01
Incremental Operating Margin (%)	- -	1.49	- -	134.51	57.16	- -	124.88
Pretax Margin (%)	16.7	14.97	-18.17	26.5	19.69	-4.76	9.58
Profit Margin (%)	- -	- -	0.93	3.72	4.38	2.83	3.57
Net Income to Common Margin (%)	- -	- -	0.93	3.72	4.38	2.83	3.57
Effective Tax Rate (%)	2.14	3.72	- -	7.18	10.79	- -	27.03
Dvd Payout Ratio (%)	64.57	- -	- -	5.53	13.25	-28.55	37.7
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 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

Total Debt	- -	448	335	391	403	426	486
ST Debt	- -	25	- -	- -	- -	- -	- -
LT Debt	- -	424	335	391	403	426	486
Total Debt/EBITDA	- -	4.36	-14.86	2.35	4.28	171.17	5.26
Net Debt/EBITDA	- -	3.58	-6.07	1.77	3.21	136.7	3.71
Total Debt/EBIT	- -	4.85	-10.35	2.41	4.46	-2,068.97	5.46
Net Debt/EBIT	- -	3.99	-4.23	1.82	3.35	-1,652.3	3.85
EBITDA to Interest Expense	3.92	4	-0.96	8.26	4.04	0.1	3.82
EBITDA-CapEx/Interest Expense	3.89	3.85	-1.02	8.23	4.01	-0.05	3.13
EBIT to Interest Expense	3.48	3.6	-1.38	8.06	3.88	-0.01	3.69
Interest Expense	26	26	23	20	23	24	24
Common Equity/Total Assets	- -	-82.66	-4.72	-4.51	-4.89	-6.38	-5.72
Long-Term Debt/Equity (%)	- -	- -	1,017.75	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	175.34	91.17	116.84	132.16	137.3	125.18
Long-Term Debt/Total Assets (%)	- -	113.49	53.01	67.14	82.45	84.41	79.3
Total Debt/Equity (%)	- -	-209.75	1,017.75	-699.84	-428.85	-383.18	-537.88
Total Debt/Capital (%)	- -	185.7	91.17	116.84	132.16	137.3	125.18
Total Debt/Total Assets (%)	- -	120.19	53.01	67.14	82.45	84.41	79.3
Net Debt to Equity	- -	-172.4	416.05	-527.47	-321.75	-306.01	-379.22
Net Debt/Capital (%)	- -	228.03	80.85	123.65	137.56	127.93	114.68
EBITDA	104	103	-23	166	94	2	92
EBITDA-CapEx	103	99	-24	165	93	-1	76
Operating Income (Loss)	92	92	-32	162	90	- -	89

Liquidity (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 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

Cash Ratio	- -	1.91	2.69	1.39	1.32	0.71	1.45
Current Ratio	- -	2.98	3.98	3.19	2.07	1.75	3.07
Quick Ratio	- -	2.98	3.98	3.19	2.07	1.75	3.07
CFO/Avg Current Liab	- -	4.6	1.18	2.5	3.23	1.44	2.39
Common Equity/Total Assets	- -	-82.66	-4.72	-4.51	-4.89	-6.38	-5.72
Long-Term Debt/Equity (%)	- -	- -	1,017.75	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	175.34	91.17	116.84	132.16	137.3	125.18
Long-Term Debt/Total Assets (%)	- -	113.49	53.01	67.14	82.45	84.41	79.3
Total Debt/Equity (%)	- -	-209.75	1,017.75	-699.84	-428.85	-383.18	-537.88
Total Debt/Capital (%)	- -	185.7	91.17	116.84	132.16	137.3	125.18
Total Debt/Total Assets (%)	- -	120.19	53.01	67.14	82.45	84.41	79.3
CFO/Total Liabilities	- -	16.39	11.37	28.05	37.14	14.94	21.16
CFO/CapEx	134.83	24.08	52.12	309.88	276.87	24.47	8.89
Altman's Z-Score	- -	1.19	0.92	2.3	1.75	0.98	1.58

Working Capital (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 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

Accounts Receivable Turnover	- -	24.02	7.3	5.86	6.09	10.32	7.53
Days Sales Outstanding	- -	15.19	49.98	62.32	59.89	35.36	48.49
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	15.19	49.98	62.32	59.89	35.36	48.49
Inventory to Cash Days	- -	15.19	49.98	62.32	59.89	35.36	48.49
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
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Market Capitalization	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	- -	80	198	96	85	44	89
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	101	62	-30	-74	-84	-63
+ Total Debt	- -	448	335	391	403	426	486
Enterprise Value	- -	470	199	264	244	298	334
Total Capital	- -	242	368	334	305	310	388
Total Debt/Capital (%)	- -	185.7	91.17	116.84	132.16	137.3	125.18
Total Debt / EV	- -	0.95	1.68	1.48	1.65	1.43	1.46
EV/Sales	- -	1.13	0.46	0.46	0.54	0.66	0.64
EV/EBITDA	- -	4.57	- -	1.59	2.59	119.78	3.61
EV/EBIT	- -	5.08	- -	1.63	2.7	- -	3.75
EV/Cash Flow to Firm	- -	3.89	2.14	1.34	1.03	2.4	2.01
EV/Free Cash Flow to Firm	- -	3.76	2.11	1.33	1.02	2.33	1.82
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	- -	470	199	264	244	298	334
EV per Share	- -	- -	- -	- -	- -	- -	- -
TTM Sales	390	416	433	578	453	452	523
TTM EBITDA	104	103	-23	166	94	2	92
TTM Operating Income	92	92	-32	162	90	- -	89
TTM Cash Flow to Firm	143	121	93	197	237	124	166
TTM Free Cash Flow to Firm	144	125	94	198	238	128	183

Multiples (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 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

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	5.08	- -	1.63	2.7	- -	3.75
Enterprise Value	- -	470	199	264	244	298	334
Low Price	- -	0.27	0.21	1.01	0.25	0.2	0.22
EV/Sales	- -	1.13	0.46	0.46	0.54	0.66	0.64
EV/EBITDA	- -	4.57	- -	1.59	2.59	119.78	3.61
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	- -	1.13	0.46	0.46	0.54	0.66	0.64
EV/Sales High	- -	1.13	0.46	0.46	0.54	0.66	0.64
EV/Sales Low	- -	1.13	0.46	0.46	0.54	0.66	0.64
EV/EBITDA Average	- -	4.57	-8.84	1.59	2.59	119.78	3.61
EV/EBITDA High	- -	4.57	-8.84	1.59	2.59	119.78	3.61
EV/EBITDA Low	- -	4.57	-8.84	1.59	2.59	119.78	3.61
EV/EBIT Average	- -	5.08	-6.16	1.63	2.7	-1,447.86	3.75
EV/EBIT High	- -	5.08	-6.16	1.63	2.7	-1,447.86	3.75
EV/EBIT Low	- -	5.08	-6.16	1.63	2.7	-1,447.86	3.75
Last Price	- -	0.9	1.8	1.5	0.44	0.36	1.26
High Price	- -	0.9	3.13	2.39	1.76	1.28	1.4
Enterprise Value Average	- -	470	199	264	244	298	334
Enterprise Value High	- -	470	199	264	244	298	334
Enterprise Value Low	- -	470	199	264	244	298	334

Profitability (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 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

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	- -	0.81	3.54	3.7	2.57	3.35
Return on Capital (%)	- -	-29.21	- -	-22.93	-5.96	- -	5.27
Return on Invested Capital (%)	- -	75.89	- -	42.76	25.06	- -	18.29
Gross Margin (%)	46	41.65	10.31	42.2	38.72	21.23	44.97
EBITDA Margin (%)	26.63	24.69	-5.21	28.73	20.83	0.55	17.65
Operating Margin (%)	23.64	22.21	-7.47	28.03	19.98	-0.05	17.01
Incremental Operating Margin (%)	- -	1.49	- -	134.51	57.16	- -	124.88
Pretax Margin (%)	16.7	14.97	-18.17	26.5	19.69	-4.76	9.58
Profit Margin (%)	- -	- -	0.93	3.72	4.38	2.83	3.57
Net Income to Common Margin (%)	- -	- -	0.93	3.72	4.38	2.83	3.57
Effective Tax Rate (%)	2.14	3.72	- -	7.18	10.79	- -	27.03
Dvd Payout Ratio (%)	64.57	- -	- -	5.53	13.25	-28.55	37.7
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 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

Total Debt	- -	448	335	391	403	426	486
ST Debt	- -	25	- -	- -	- -	- -	- -
LT Debt	- -	424	335	391	403	426	486
Total Debt/EBITDA	- -	4.36	-14.86	2.35	4.28	171.17	5.26
Net Debt/EBITDA	- -	3.58	-6.07	1.77	3.21	136.7	3.71
Total Debt/EBIT	- -	4.85	-10.35	2.41	4.46	-2,068.97	5.46
Net Debt/EBIT	- -	3.99	-4.23	1.82	3.35	-1,652.3	3.85
EBITDA to Interest Expense	3.92	4	-0.96	8.26	4.04	0.1	3.82
EBITDA-CapEx/Interest Expense	3.89	3.85	-1.02	8.23	4.01	-0.05	3.13
EBIT to Interest Expense	3.48	3.6	-1.38	8.06	3.88	-0.01	3.69
Interest Expense	26	26	23	20	23	24	24
Common Equity/Total Assets	- -	-82.66	-4.72	-4.51	-4.89	-6.38	-5.72
Long-Term Debt/Equity (%)	- -	- -	1,017.75	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	175.34	91.17	116.84	132.16	137.3	125.18
Long-Term Debt/Total Assets (%)	- -	113.49	53.01	67.14	82.45	84.41	79.3
Total Debt/Equity (%)	- -	-209.75	1,017.75	-699.84	-428.85	-383.18	-537.88
Total Debt/Capital (%)	- -	185.7	91.17	116.84	132.16	137.3	125.18
Total Debt/Total Assets (%)	- -	120.19	53.01	67.14	82.45	84.41	79.3
Net Debt to Equity	- -	-172.4	416.05	-527.47	-321.75	-306.01	-379.22
Net Debt/Capital (%)	- -	228.03	80.85	123.65	137.56	127.93	114.68
EBITDA	104	103	-23	166	94	2	92
EBITDA-CapEx	103	99	-24	165	93	-1	76
Operating Income (Loss)	92	92	-32	162	90	- -	89

Liquidity (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 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

Cash Ratio	- -	1.91	2.69	1.39	1.32	0.71	1.45
Current Ratio	- -	2.98	3.98	3.19	2.07	1.75	3.07
Quick Ratio	- -	2.98	3.98	3.19	2.07	1.75	3.07
CFO/Avg Current Liab	- -	4.6	1.18	2.5	3.23	1.44	2.39
Common Equity/Total Assets	- -	-82.66	-4.72	-4.51	-4.89	-6.38	-5.72
Long-Term Debt/Equity (%)	- -	- -	1,017.75	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	175.34	91.17	116.84	132.16	137.3	125.18
Long-Term Debt/Total Assets (%)	- -	113.49	53.01	67.14	82.45	84.41	79.3
Total Debt/Equity (%)	- -	-209.75	1,017.75	-699.84	-428.85	-383.18	-537.88
Total Debt/Capital (%)	- -	185.7	91.17	116.84	132.16	137.3	125.18
Total Debt/Total Assets (%)	- -	120.19	53.01	67.14	82.45	84.41	79.3
CFO/Total Liabilities	- -	16.39	11.37	28.05	37.14	14.94	21.16
CFO/CapEx	134.83	24.08	52.12	309.88	276.87	24.47	8.89
Altman's Z-Score	- -	1.19	0.92	2.3	1.75	0.98	1.58

Working Capital (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 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

Accounts Receivable Turnover	- -	24.02	7.3	5.86	6.09	10.32	7.53
Days Sales Outstanding	- -	15.19	49.98	62.32	59.89	35.36	48.49
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	15.19	49.98	62.32	59.89	35.36	48.49
Inventory to Cash Days	- -	15.19	49.98	62.32	59.89	35.36	48.49
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
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Market Capitalization	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	- -	80	198	96	85	44	89
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	101	62	-30	-74	-84	-63
+ Total Debt	- -	448	335	391	403	426	486
Enterprise Value	- -	470	199	264	244	298	334
Total Capital	- -	242	368	334	305	310	388
Total Debt/Capital (%)	- -	185.7	91.17	116.84	132.16	137.3	125.18
Total Debt / EV	- -	0.95	1.68	1.48	1.65	1.43	1.46
EV/Sales	- -	1.13	0.46	0.46	0.54	0.66	0.64
EV/EBITDA	- -	4.57	- -	1.59	2.59	119.78	3.61
EV/EBIT	- -	5.08	- -	1.63	2.7	- -	3.75
EV/Cash Flow to Firm	- -	3.89	2.14	1.34	1.03	2.4	2.01
EV/Free Cash Flow to Firm	- -	3.76	2.11	1.33	1.02	2.33	1.82
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	- -	470	199	264	244	298	334
EV per Share	- -	- -	- -	- -	- -	- -	- -
TTM Sales	390	416	433	578	453	452	523
TTM EBITDA	104	103	-23	166	94	2	92
TTM Operating Income	92	92	-32	162	90	- -	89
TTM Cash Flow to Firm	143	121	93	197	237	124	166
TTM Free Cash Flow to Firm	144	125	94	198	238	128	183

Multiples (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 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

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	5.08	- -	1.63	2.7	- -	3.75
Enterprise Value	- -	470	199	264	244	298	334
Low Price	- -	0.27	0.21	1.01	0.25	0.2	0.22
EV/Sales	- -	1.13	0.46	0.46	0.54	0.66	0.64
EV/EBITDA	- -	4.57	- -	1.59	2.59	119.78	3.61
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	- -	1.13	0.46	0.46	0.54	0.66	0.64
EV/Sales High	- -	1.13	0.46	0.46	0.54	0.66	0.64
EV/Sales Low	- -	1.13	0.46	0.46	0.54	0.66	0.64
EV/EBITDA Average	- -	4.57	-8.84	1.59	2.59	119.78	3.61
EV/EBITDA High	- -	4.57	-8.84	1.59	2.59	119.78	3.61
EV/EBITDA Low	- -	4.57	-8.84	1.59	2.59	119.78	3.61
EV/EBIT Average	- -	5.08	-6.16	1.63	2.7	-1,447.86	3.75
EV/EBIT High	- -	5.08	-6.16	1.63	2.7	-1,447.86	3.75
EV/EBIT Low	- -	5.08	-6.16	1.63	2.7	-1,447.86	3.75
Last Price	- -	0.9	1.8	1.5	0.44	0.36	1.26
High Price	- -	0.9	3.13	2.39	1.76	1.28	1.4
Enterprise Value Average	- -	470	199	264	244	298	334
Enterprise Value High	- -	470	199	264	244	298	334
Enterprise Value Low	- -	470	199	264	244	298	334

Shares Outstanding	- -	40	41	44	42	43	45
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	- -	- -	- -	- -	- -	- -	- -
Tangible Book Value per Share	- -	- -	- -	- -	- -	- -	- -

GCM Grosvenor 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)