GoHealth Inc.

GOCO

GOCOGoHealth Inc. US flag

NASDAQ

0.31

USD

-0.04

- -

8.94MMarket 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 (%)	- -	- -	-276,668.75	-1,113,864.71	- -	- -	- -	- -
Return on Assets (%)	- -	- -	-2.39	-9.07	-7.98	-4.01	-0.2	-20.77
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	64.82	- -	77.3	77.47	70.29	78.36	83.65	73.43
EBITDA Margin (%)	15.44	- -	6.12	0.53	-27.57	5	12.37	-20.13
Operating Margin (%)	12.72	- -	-5.11	-9.58	-44.51	-9.39	-0.88	-42.27
Incremental Operating Margin (%)	- -	12.72	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	12.45	- -	-11.07	-50.28	-59.46	-20.57	-0.63	-138.48
Profit Margin (%)	12.43	- -	-5.05	-17.82	-23.54	-8.61	-0.37	-71.06
Net Income to Common Margin (%)	12.43	- -	-5.05	-17.82	-23.69	-9.1	-0.82	-72.14
Effective Tax Rate (%)	0.16	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	0.16	- -	23.82	0.53
Sustainable Growth Rate (%)	- -	- -	-276,668.75	-1,113,864.71	- -	- -	- -	- -

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	291	401	696	557	543	528	673
ST Debt	5	3	4	11	14	81	45	7
LT Debt	- -	288	396	685	543	462	483	665
Total Debt/EBITDA	0.14	- -	7.46	122.69	-3.2	14.78	5.34	-9.23
Net Debt/EBITDA	0.12	- -	4.77	103.26	-2.83	11.07	4.52	-8.29
Total Debt/EBIT	0.17	- -	-8.93	-6.84	-1.98	-7.87	-74.92	-4.4
Net Debt/EBIT	0.15	- -	-5.72	-5.75	-1.76	-5.9	-63.35	-3.95
EBITDA to Interest Expense	155.91	- -	1.63	0.17	-3.05	0.53	1.36	-0.83
EBITDA-CapEx/Interest Expense	128.36	- -	1.19	-0.42	-3.29	0.33	1.17	-0.93
EBIT to Interest Expense	128.41	- -	-1.36	-3.04	-4.93	-0.99	-0.1	-1.75
Interest Expense	- -	- -	33	34	57	69	73	87
Common Equity/Total Assets	-130.69	- -	-0.89	-10.07	-21.52	-28.03	-28.43	-68.9
Long-Term Debt/Equity (%)	- -	33.51	28.33	76.74	91.8	101.6	105.32	- -
Long-Term Debt/Capital (%)	-0.08	98.97	28.3	66.67	103.79	133.32	150.24	-1,306.57
Long-Term Debt/Total Assets (%)	0.11	17.99	18.8	33.1	32.74	30.83	32.43	67.39
Total Debt/Equity (%)	-2.68	33.86	28.63	78.02	94.21	119.36	115.18	-12,645.12
Total Debt/Capital (%)	-2.76	100	28.6	67.77	106.51	156.63	164.31	-1,320.62
Total Debt/Total Assets (%)	3.51	18.18	19	33.66	33.59	36.21	35.47	68.12
Net Debt to Equity	-2.33	32.43	18.32	65.66	83.42	89.44	97.39	-11,352.43
Net Debt/Capital (%)	-2.39	100	20.4	62.14	97.38	159	159.21	-720.28
EBITDA	35	- -	54	6	-174	37	99	-73
EBITDA-CapEx	29	- -	39	-14	-188	23	85	-81
Operating Income (Loss)	29	- -	-45	-102	-281	-69	-7	-153

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	0.01	0.11	1.13	0.39	0.06	0.25	0.12	0.23
Current Ratio	1.13	1.27	3.08	1.98	1.56	1.29	1.18	2.02
Quick Ratio	1.02	1.22	2.75	1.71	1.34	1.15	1.08	1.93
CFO/Avg Current Liab	- -	- -	-0.95	-1.74	0.25	0.34	-0.06	-0.51
Common Equity/Total Assets	-130.69	- -	-0.89	-10.07	-21.52	-28.03	-28.43	-68.9
Long-Term Debt/Equity (%)	- -	33.51	28.33	76.74	91.8	101.6	105.32	- -
Long-Term Debt/Capital (%)	-0.08	98.97	28.3	66.67	103.79	133.32	150.24	-1,306.57
Long-Term Debt/Total Assets (%)	0.11	17.99	18.8	33.1	32.74	30.83	32.43	67.39
Total Debt/Equity (%)	-2.68	33.86	28.63	78.02	94.21	119.36	115.18	-12,645.12
Total Debt/Capital (%)	-2.76	100	28.6	67.77	106.51	156.63	164.31	-1,320.62
Total Debt/Total Assets (%)	3.51	18.18	19	33.66	33.59	36.21	35.47	68.12
CFO/Total Liabilities	1.65	- -	-16.1	-25.42	5.7	10.45	-2.1	-12.28
CFO/CapEx	0.88	- -	-7.86	-15.1	4.51	7.95	-1.57	-14.79
Altman's Z-Score	0.45	0.09	1.96	0.67	-0.48	0.11	0.3	-0.92

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	- -	- -	5.35	4.35	2.02	2.17	2.42	1.28
Days Sales Outstanding	- -	- -	68.2	83.88	180.99	168.16	151.07	284.74
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	2.54	2.07	1.33	1.13	1.01	1.04
Accounts Payable Turnover Days	- -	- -	143.65	176.31	273.43	323.92	360.96	349.78
Cash Conversion Cycle	- -	- -	-75.45	-92.43	-92.44	-155.76	-209.89	-65.03
Inventory to Cash Days	- -	- -	68.2	83.88	180.99	168.16	151.07	284.74
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	- -	- -	1,150	402	88	124	134	28
- Cash & Cash Equivalents	1	12	144	84	16	91	41	33
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	49	49	53	57
+ Minority/Non Controlling Interest	- -	- -	1,019	539	274	175	164	-100
+ Total Debt	5	291	401	696	557	543	528	673
Enterprise Value	5	279	2,425	1,553	952	800	837	624
Total Capital	-182	291	1,401	1,027	523	347	321	-51
Total Debt/Capital (%)	-2.76	100	28.6	67.77	106.51	156.63	164.31	-1,320.62
Total Debt / EV	1.11	1.04	0.17	0.45	0.59	0.68	0.63	1.08
EV/Sales	0.02	- -	2.76	1.46	1.51	1.09	1.05	1.73
EV/EBITDA	0.13	- -	45.16	273.66	- -	21.77	8.47	- -
EV/EBIT	0.16	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	0.79	- -	- -	- -	8.06	4.48	9.97	- -
EV/Free Cash Flow to Firm	0.38	- -	- -	- -	7.24	4.16	8.57	- -
Diluted Market Cap	- -	- -	1,150	402	88	124	134	28
Diluted Enterprise Value	5	279	2,425	1,553	952	800	837	624
EV per Share	0.22	- -	432.08	219.79	112.75	86.11	83.89	48.25
TTM Sales	226	- -	877	1,062	632	735	799	362
TTM EBITDA	35	- -	54	6	-174	37	99	-73
TTM Operating Income	29	- -	-45	-102	-281	-69	-7	-153
TTM Cash Flow to Firm	6	- -	-81	-266	118	179	84	-35
TTM Free Cash Flow to Firm	12	- -	-67	-246	132	192	98	-27

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	- -	- -	-11.54	-1.44	1.19	1.01	-16.96	-0.24
EV/EBIT	0.16	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	5	279	2,425	1,553	952	800	837	624
Low Price	- -	- -	150.15	49.2	4.93	7.05	7.27	2.05
EV/Sales	0.02	- -	2.76	1.46	1.51	1.09	1.05	1.73
EV/EBITDA	0.13	- -	45.16	273.66	- -	21.77	8.47	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-26.77	-5.09	-0.83	-2.16	-16.55	-0.39
Price/Earnings High	- -	- -	-49.92	-9.16	-3.59	-3.18	-22.42	-1.04
Price/Earnings Low	- -	- -	-19.04	-1.84	-0.28	-0.98	-11.01	-0.1
Price/Book Value	- -	- -	-61.27	-1.93	-0.25	-0.29	-0.32	-0.04
Price/Book Value Average	- -	- -	-63.14	-4.63	-0.35	-0.34	-0.26	-0.15
Price/Book Value High	- -	- -	-117.74	-8.33	-1.5	-0.51	-0.35	-0.4
Price/Book Value Low	- -	- -	-44.9	-1.67	-0.12	-0.16	-0.17	-0.04
Price/Tangible Book Value	- -	- -	3.55	1.35	2.11	13.62	1.3	-0.45
Price/Tangible Book Value Average	- -	- -	3.66	3.24	2.97	15.84	1.06	-1.64
Price/Tangible Book Value High	- -	- -	6.82	5.82	12.85	23.33	1.43	-4.37
Price/Tangible Book Value Low	- -	- -	2.6	1.17	1	7.2	0.7	-0.43
Price/Sales	- -	- -	1.31	0.38	0.14	0.17	0.17	0.08
Price/Sales Average	- -	- -	1.35	0.91	0.2	0.2	0.14	0.28
Price/Sales High	- -	- -	2.52	1.63	0.85	0.29	0.18	0.75
Price/Sales Low	- -	- -	0.96	0.33	0.07	0.09	0.09	0.07
Price/Cash Flow	- -	- -	-10.07	-1.34	1.45	1.14	-6.18	-0.23
Price/Cash Flow Average	- -	- -	-10.38	-3.22	2.04	1.32	-5.05	-0.84
Price/Cash Flow High	- -	- -	-19.35	-5.8	8.82	1.95	-6.84	-2.23
Price/Cash Flow Low	- -	- -	-7.38	-1.16	0.68	0.6	-3.36	-0.22
Price/Free Cash Flow Average	- -	- -	-11.89	-3.45	1.67	1.17	-13.84	-0.9
Price/Free Cash Flow High	- -	- -	-22.17	-6.21	7.22	1.73	-18.75	-2.39
Price/Free Cash Flow Low	- -	- -	-8.45	-1.25	0.56	0.53	-9.21	-0.23
EV/Sales Average	0.02	- -	2.8	1.99	1.56	1.12	1.02	1.93
EV/Sales High	0.02	- -	3.97	2.72	2.22	1.21	1.07	2.4
EV/Sales Low	0.02	- -	2.41	1.41	1.43	1.01	0.97	1.72
EV/EBITDA Average	0.13	- -	45.81	372.75	-5.67	22.32	8.22	-9.59
EV/EBITDA High	0.13	- -	64.89	508.56	-8.05	24.17	8.61	-11.92
EV/EBITDA Low	0.13	- -	39.43	264.13	-5.2	20.18	7.85	-8.55
EV/EBIT Average	0.16	- -	-54.86	-20.77	-3.51	-11.89	-115.32	-4.57
EV/EBIT High	0.16	- -	-77.71	-28.34	-4.98	-12.88	-120.81	-5.68
EV/EBIT Low	0.16	- -	-47.22	-14.72	-3.22	-10.75	-110.14	-4.07
Last Price	- -	- -	204.9	56.85	10.45	13.34	13.39	2.15
High Price	- -	- -	393.75	245.51	63.6	22.85	14.8	21
Enterprise Value Average	5	279	2,460	2,115	988	820	813	699
Enterprise Value High	5	279	3,485	2,886	1,401	889	851	868
Enterprise Value Low	5	279	2,118	1,499	906	742	776	623

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 (%)	- -	- -	-276,668.75	-1,113,864.71	- -	- -	- -	- -
Return on Assets (%)	- -	- -	-2.39	-9.07	-7.98	-4.01	-0.2	-20.77
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	64.82	- -	77.3	77.47	70.29	78.36	83.65	73.43
EBITDA Margin (%)	15.44	- -	6.12	0.53	-27.57	5	12.37	-20.13
Operating Margin (%)	12.72	- -	-5.11	-9.58	-44.51	-9.39	-0.88	-42.27
Incremental Operating Margin (%)	- -	12.72	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	12.45	- -	-11.07	-50.28	-59.46	-20.57	-0.63	-138.48
Profit Margin (%)	12.43	- -	-5.05	-17.82	-23.54	-8.61	-0.37	-71.06
Net Income to Common Margin (%)	12.43	- -	-5.05	-17.82	-23.69	-9.1	-0.82	-72.14
Effective Tax Rate (%)	0.16	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	0.16	- -	23.82	0.53
Sustainable Growth Rate (%)	- -	- -	-276,668.75	-1,113,864.71	- -	- -	- -	- -

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	291	401	696	557	543	528	673
ST Debt	5	3	4	11	14	81	45	7
LT Debt	- -	288	396	685	543	462	483	665
Total Debt/EBITDA	0.14	- -	7.46	122.69	-3.2	14.78	5.34	-9.23
Net Debt/EBITDA	0.12	- -	4.77	103.26	-2.83	11.07	4.52	-8.29
Total Debt/EBIT	0.17	- -	-8.93	-6.84	-1.98	-7.87	-74.92	-4.4
Net Debt/EBIT	0.15	- -	-5.72	-5.75	-1.76	-5.9	-63.35	-3.95
EBITDA to Interest Expense	155.91	- -	1.63	0.17	-3.05	0.53	1.36	-0.83
EBITDA-CapEx/Interest Expense	128.36	- -	1.19	-0.42	-3.29	0.33	1.17	-0.93
EBIT to Interest Expense	128.41	- -	-1.36	-3.04	-4.93	-0.99	-0.1	-1.75
Interest Expense	- -	- -	33	34	57	69	73	87
Common Equity/Total Assets	-130.69	- -	-0.89	-10.07	-21.52	-28.03	-28.43	-68.9
Long-Term Debt/Equity (%)	- -	33.51	28.33	76.74	91.8	101.6	105.32	- -
Long-Term Debt/Capital (%)	-0.08	98.97	28.3	66.67	103.79	133.32	150.24	-1,306.57
Long-Term Debt/Total Assets (%)	0.11	17.99	18.8	33.1	32.74	30.83	32.43	67.39
Total Debt/Equity (%)	-2.68	33.86	28.63	78.02	94.21	119.36	115.18	-12,645.12
Total Debt/Capital (%)	-2.76	100	28.6	67.77	106.51	156.63	164.31	-1,320.62
Total Debt/Total Assets (%)	3.51	18.18	19	33.66	33.59	36.21	35.47	68.12
Net Debt to Equity	-2.33	32.43	18.32	65.66	83.42	89.44	97.39	-11,352.43
Net Debt/Capital (%)	-2.39	100	20.4	62.14	97.38	159	159.21	-720.28
EBITDA	35	- -	54	6	-174	37	99	-73
EBITDA-CapEx	29	- -	39	-14	-188	23	85	-81
Operating Income (Loss)	29	- -	-45	-102	-281	-69	-7	-153

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	0.01	0.11	1.13	0.39	0.06	0.25	0.12	0.23
Current Ratio	1.13	1.27	3.08	1.98	1.56	1.29	1.18	2.02
Quick Ratio	1.02	1.22	2.75	1.71	1.34	1.15	1.08	1.93
CFO/Avg Current Liab	- -	- -	-0.95	-1.74	0.25	0.34	-0.06	-0.51
Common Equity/Total Assets	-130.69	- -	-0.89	-10.07	-21.52	-28.03	-28.43	-68.9
Long-Term Debt/Equity (%)	- -	33.51	28.33	76.74	91.8	101.6	105.32	- -
Long-Term Debt/Capital (%)	-0.08	98.97	28.3	66.67	103.79	133.32	150.24	-1,306.57
Long-Term Debt/Total Assets (%)	0.11	17.99	18.8	33.1	32.74	30.83	32.43	67.39
Total Debt/Equity (%)	-2.68	33.86	28.63	78.02	94.21	119.36	115.18	-12,645.12
Total Debt/Capital (%)	-2.76	100	28.6	67.77	106.51	156.63	164.31	-1,320.62
Total Debt/Total Assets (%)	3.51	18.18	19	33.66	33.59	36.21	35.47	68.12
CFO/Total Liabilities	1.65	- -	-16.1	-25.42	5.7	10.45	-2.1	-12.28
CFO/CapEx	0.88	- -	-7.86	-15.1	4.51	7.95	-1.57	-14.79
Altman's Z-Score	0.45	0.09	1.96	0.67	-0.48	0.11	0.3	-0.92

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	- -	- -	5.35	4.35	2.02	2.17	2.42	1.28
Days Sales Outstanding	- -	- -	68.2	83.88	180.99	168.16	151.07	284.74
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	2.54	2.07	1.33	1.13	1.01	1.04
Accounts Payable Turnover Days	- -	- -	143.65	176.31	273.43	323.92	360.96	349.78
Cash Conversion Cycle	- -	- -	-75.45	-92.43	-92.44	-155.76	-209.89	-65.03
Inventory to Cash Days	- -	- -	68.2	83.88	180.99	168.16	151.07	284.74
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	- -	- -	1,150	402	88	124	134	28
- Cash & Cash Equivalents	1	12	144	84	16	91	41	33
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	49	49	53	57
+ Minority/Non Controlling Interest	- -	- -	1,019	539	274	175	164	-100
+ Total Debt	5	291	401	696	557	543	528	673
Enterprise Value	5	279	2,425	1,553	952	800	837	624
Total Capital	-182	291	1,401	1,027	523	347	321	-51
Total Debt/Capital (%)	-2.76	100	28.6	67.77	106.51	156.63	164.31	-1,320.62
Total Debt / EV	1.11	1.04	0.17	0.45	0.59	0.68	0.63	1.08
EV/Sales	0.02	- -	2.76	1.46	1.51	1.09	1.05	1.73
EV/EBITDA	0.13	- -	45.16	273.66	- -	21.77	8.47	- -
EV/EBIT	0.16	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	0.79	- -	- -	- -	8.06	4.48	9.97	- -
EV/Free Cash Flow to Firm	0.38	- -	- -	- -	7.24	4.16	8.57	- -
Diluted Market Cap	- -	- -	1,150	402	88	124	134	28
Diluted Enterprise Value	5	279	2,425	1,553	952	800	837	624
EV per Share	0.22	- -	432.08	219.79	112.75	86.11	83.89	48.25
TTM Sales	226	- -	877	1,062	632	735	799	362
TTM EBITDA	35	- -	54	6	-174	37	99	-73
TTM Operating Income	29	- -	-45	-102	-281	-69	-7	-153
TTM Cash Flow to Firm	6	- -	-81	-266	118	179	84	-35
TTM Free Cash Flow to Firm	12	- -	-67	-246	132	192	98	-27

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	- -	- -	-11.54	-1.44	1.19	1.01	-16.96	-0.24
EV/EBIT	0.16	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	5	279	2,425	1,553	952	800	837	624
Low Price	- -	- -	150.15	49.2	4.93	7.05	7.27	2.05
EV/Sales	0.02	- -	2.76	1.46	1.51	1.09	1.05	1.73
EV/EBITDA	0.13	- -	45.16	273.66	- -	21.77	8.47	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-26.77	-5.09	-0.83	-2.16	-16.55	-0.39
Price/Earnings High	- -	- -	-49.92	-9.16	-3.59	-3.18	-22.42	-1.04
Price/Earnings Low	- -	- -	-19.04	-1.84	-0.28	-0.98	-11.01	-0.1
Price/Book Value	- -	- -	-61.27	-1.93	-0.25	-0.29	-0.32	-0.04
Price/Book Value Average	- -	- -	-63.14	-4.63	-0.35	-0.34	-0.26	-0.15
Price/Book Value High	- -	- -	-117.74	-8.33	-1.5	-0.51	-0.35	-0.4
Price/Book Value Low	- -	- -	-44.9	-1.67	-0.12	-0.16	-0.17	-0.04
Price/Tangible Book Value	- -	- -	3.55	1.35	2.11	13.62	1.3	-0.45
Price/Tangible Book Value Average	- -	- -	3.66	3.24	2.97	15.84	1.06	-1.64
Price/Tangible Book Value High	- -	- -	6.82	5.82	12.85	23.33	1.43	-4.37
Price/Tangible Book Value Low	- -	- -	2.6	1.17	1	7.2	0.7	-0.43
Price/Sales	- -	- -	1.31	0.38	0.14	0.17	0.17	0.08
Price/Sales Average	- -	- -	1.35	0.91	0.2	0.2	0.14	0.28
Price/Sales High	- -	- -	2.52	1.63	0.85	0.29	0.18	0.75
Price/Sales Low	- -	- -	0.96	0.33	0.07	0.09	0.09	0.07
Price/Cash Flow	- -	- -	-10.07	-1.34	1.45	1.14	-6.18	-0.23
Price/Cash Flow Average	- -	- -	-10.38	-3.22	2.04	1.32	-5.05	-0.84
Price/Cash Flow High	- -	- -	-19.35	-5.8	8.82	1.95	-6.84	-2.23
Price/Cash Flow Low	- -	- -	-7.38	-1.16	0.68	0.6	-3.36	-0.22
Price/Free Cash Flow Average	- -	- -	-11.89	-3.45	1.67	1.17	-13.84	-0.9
Price/Free Cash Flow High	- -	- -	-22.17	-6.21	7.22	1.73	-18.75	-2.39
Price/Free Cash Flow Low	- -	- -	-8.45	-1.25	0.56	0.53	-9.21	-0.23
EV/Sales Average	0.02	- -	2.8	1.99	1.56	1.12	1.02	1.93
EV/Sales High	0.02	- -	3.97	2.72	2.22	1.21	1.07	2.4
EV/Sales Low	0.02	- -	2.41	1.41	1.43	1.01	0.97	1.72
EV/EBITDA Average	0.13	- -	45.81	372.75	-5.67	22.32	8.22	-9.59
EV/EBITDA High	0.13	- -	64.89	508.56	-8.05	24.17	8.61	-11.92
EV/EBITDA Low	0.13	- -	39.43	264.13	-5.2	20.18	7.85	-8.55
EV/EBIT Average	0.16	- -	-54.86	-20.77	-3.51	-11.89	-115.32	-4.57
EV/EBIT High	0.16	- -	-77.71	-28.34	-4.98	-12.88	-120.81	-5.68
EV/EBIT Low	0.16	- -	-47.22	-14.72	-3.22	-10.75	-110.14	-4.07
Last Price	- -	- -	204.9	56.85	10.45	13.34	13.39	2.15
High Price	- -	- -	393.75	245.51	63.6	22.85	14.8	21
Enterprise Value Average	5	279	2,460	2,115	988	820	813	699
Enterprise Value High	5	279	3,485	2,886	1,401	889	851	868
Enterprise Value Low	5	279	2,118	1,499	906	742	776	623

Shares Outstanding	5	5	6	8	9	10	10	16
Diluted Weighted Avg Shares	21	- -	6	7	8	9	10	13
Basic Weighted Avg Shares	21	- -	6	7	8	9	10	13
Revenue per Share	10.82	- -	156.32	150.35	74.8	79.06	80.05	27.96
EBITDA per Share	1.67	- -	9.57	0.8	-20.62	3.96	9.9	-5.63
Operating Income per Share	1.38	- -	-7.99	-14.41	-33.29	-7.43	-0.71	-11.82
Basic EPS, GAAP	1.34	- -	-7.89	-26.8	-17.72	-7.19	-0.66	-20.17
Basic EPS from Cont Ops	1.34	- -	-17.32	-75.6	-44.57	-16.28	-0.73	-38.47
Diluted EPS, GAAP	1.34	- -	-7.89	-26.8	-17.72	-7.19	-0.66	-20.17
Diluted EPS from Cont Ops	1.34	- -	-17.32	-75.6	-44.57	-16.28	-0.73	-38.47
Dividend per Share	- -	- -	- -	- -	- -	0.38	- -	- -
Cash Flow per Share	0.26	- -	-20.35	-42.32	7.21	11.75	-2.17	-9.42
Free Cash Flow per Basic Share	-0.03	- -	-22.94	-45.12	5.61	10.27	-3.54	-10.06
Cash & Equivalents per Share	0.02	- -	25.7	11.94	1.95	9.77	4.1	2.54
Book Value per Share	-8.93	- -	-3.34	-29.48	-42.28	-45.23	-42.41	-52.58
Tangible Book Value per Share	-8.93	- -	57.71	42.15	4.95	0.98	10.31	-4.81

GoHealth 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)