Guardian Pharmacy Services, Inc.

GRDN

GRDNGuardian Pharmacy Services, Inc. US flag

New York Stock Exchange

40.45

USD

+1.01

- -

2.56BMarket 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 (%)	- -	67.97	133.15	- -	- -	- -	-1,015.73	117.76
Return on Assets (%)	- -	11.5	9.63	7.19	14.4	9.07	-29.49	13.42
Return on Capital (%)	- -	13.16	12.25	7.1	27.21	14.17	- -	58.62
Return on Invested Capital (%)	- -	32.58	28.5	26.73	43.97	33.1	- -	23.22
Gross Margin (%)	20.49	20.54	19.97	20.36	20.45	19.91	19.89	20.21
EBITDA Margin (%)	6.54	7.33	6.82	5.89	7.54	5.66	-3.51	6.56
Operating Margin (%)	4.35	5.06	4.48	3.81	5.72	3.91	-5.12	5.02
Incremental Operating Margin (%)	- -	9.38	-6.31	-4.98	18.69	-8.04	- -	61.57
Pretax Margin (%)	3.88	4.49	4.03	3.58	5.46	3.61	-5.41	5.07
Profit Margin (%)	2.44	3.11	2.71	2.06	3.9	2.28	-7.11	3.4
Net Income to Common Margin (%)	2.44	3.11	2.71	2.06	3.9	2.28	-7.11	3.4
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	33.32
Dvd Payout Ratio (%)	87.85	83.71	27.47	43.03	48.21	74.55	-65.26	- -
Sustainable Growth Rate (%)	- -	11.07	96.58	- -	- -	- -	-1,678.62	117.76

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	44	57	59	50	57	61	30	37
ST Debt	5	20	13	10	14	19	7	7
LT Debt	39	37	46	41	43	42	23	30
Total Debt/EBITDA	1.11	1.12	1.17	1.08	0.83	1.03	-0.7	0.39
Net Debt/EBITDA	0.94	0.99	0.56	0.34	0.44	0.53	0.11	-0.69
Total Debt/EBIT	1.67	1.62	1.79	1.67	1.09	1.49	-0.48	0.51
Net Debt/EBIT	1.41	1.43	0.85	0.52	0.58	0.76	0.07	-0.9
EBITDA to Interest Expense	20.67	22.73	23.29	28.52	35.59	20.7	-13.16	142.91
EBITDA-CapEx/Interest Expense	15.4	16.27	19.42	22.85	26.89	15.61	-18.16	113.52
EBIT to Interest Expense	13.75	15.69	15.28	18.42	26.99	14.32	-19.19	109.32
Interest Expense	2	2	2	2	2	3	3	1
Common Equity/Total Assets	18.72	15.24	- -	- -	- -	- -	5.36	16.09
Long-Term Debt/Equity (%)	56.94	65.3	69	76.54	57.04	69.82	15.53	13.76
Long-Term Debt/Capital (%)	37.37	32.45	52.93	51.13	48.11	45.11	42.65	25.92
Long-Term Debt/Total Assets (%)	21.3	18.95	21.24	17.3	16.91	15.41	7.26	7.27
Total Debt/Equity (%)	64.28	100.13	87.73	94.58	74.83	101.91	20.09	17.04
Total Debt/Capital (%)	42.19	49.76	67.3	63.18	63.12	65.84	55.16	32.1
Total Debt/Total Assets (%)	24.04	29.07	27.01	21.38	22.18	22.5	9.39	9
Net Debt to Equity	54.05	88.4	41.64	29.42	39.94	52.15	-3.11	-30.11
Net Debt/Capital (%)	36.27	44.03	34.48	24.21	33.92	33.97	-9.33	-130.99
EBITDA	39	51	50	47	69	59	-43	95
EBITDA-CapEx	29	37	42	37	52	45	-60	75
Operating Income (Loss)	26	35	33	30	52	41	-63	73

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	0.03	- -	0.07	0.13	0.01	0.01	0.03	0.41
Current Ratio	1.24	1	1.09	1	1.07	0.94	1.05	1.38
Quick Ratio	0.76	0.6	0.64	0.63	0.61	0.57	0.71	1.04
CFO/Avg Current Liab	- -	0.72	0.6	0.59	0.43	0.57	0.41	0.66
Common Equity/Total Assets	18.72	15.24	- -	- -	- -	- -	5.36	16.09
Long-Term Debt/Equity (%)	56.94	65.3	69	76.54	57.04	69.82	15.53	13.76
Long-Term Debt/Capital (%)	37.37	32.45	52.93	51.13	48.11	45.11	42.65	25.92
Long-Term Debt/Total Assets (%)	21.3	18.95	21.24	17.3	16.91	15.41	7.26	7.27
Total Debt/Equity (%)	64.28	100.13	87.73	94.58	74.83	101.91	20.09	17.04
Total Debt/Capital (%)	42.19	49.76	67.3	63.18	63.12	65.84	55.16	32.1
Total Debt/Total Assets (%)	24.04	29.07	27.01	21.38	22.18	22.5	9.39	9
CFO/Total Liabilities	38.38	40.27	34.89	32.05	26.93	33.51	33.93	51.48
CFO/CapEx	4.36	3.86	6.31	6.3	2.89	4.87	3.54	5.13
Altman's Z-Score	6.41	6.29	5.83	5.43	5.87	5.77	8.87	11.68

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	- -	14.57	15.22	15.68	14.77	14.42	14.09	14.58
Days Sales Outstanding	- -	25.04	23.98	23.28	24.71	25.31	25.91	25.04
Inventory Turnover	- -	18.98	18.74	19.4	19.4	21.44	25.47	27.55
Days Inventory Outstanding	- -	19.24	19.48	18.81	18.81	17.03	14.33	13.25
Accounts Payable Turnover	- -	10.9	10.89	10.71	10.25	10.18	10.51	10.6
Accounts Payable Turnover Days	- -	33.5	33.52	34.09	35.61	35.86	34.74	34.43
Cash Conversion Cycle	- -	10.78	9.94	8	7.91	6.48	5.51	3.85
Inventory to Cash Days	- -	5.81	4.5	4.47	5.9	8.28	11.58	11.79
Inventories	28	31	32	33	41	37	41	43
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	28	31	32	33	41	37	41	43

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	- -	- -	- -	- -	- -	- -	1,256	1,877
- Cash & Cash Equivalents	2	- -	6	15	1	1	5	66
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	26	28	29	29	33	32	7	12
+ Total Debt	44	57	59	50	57	61	30	37
Enterprise Value	67	85	81	65	89	92	1,289	1,861
Total Capital	104	115	87	80	90	93	55	116
Total Debt/Capital (%)	42.19	49.76	67.3	63.18	63.12	65.84	55.16	32.1
Total Debt / EV	0.65	0.68	0.73	0.78	0.64	0.66	0.02	0.02
EV/Sales	0.11	0.12	0.11	0.08	0.1	0.09	1.05	1.28
EV/EBITDA	1.71	1.65	1.61	1.39	1.3	1.55	- -	19.58
EV/EBIT	2.58	2.39	2.46	2.15	1.72	2.24	- -	25.6
EV/Cash Flow to Firm	1.48	1.45	1.48	1.08	1.77	1.25	20.97	18.48
EV/Free Cash Flow to Firm	1.21	1.16	1.28	0.93	1.33	1.04	16.56	15.48
Diluted Market Cap	- -	- -	- -	- -	- -	- -	1,256	1,905
Diluted Enterprise Value	67	85	81	65	89	92	1,289	1,888
EV per Share	1.11	1.39	1.33	1.07	1.47	1.51	20.79	29.83
TTM Sales	600	698	736	792	909	1,046	1,228	1,449
TTM EBITDA	39	51	50	47	69	59	-43	95
TTM Operating Income	26	35	33	30	52	41	-63	73
TTM Cash Flow to Firm	46	58	55	60	50	74	61	101
TTM Free Cash Flow to Firm	56	73	63	69	67	88	78	120

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	- -	- -	- -	- -	- -	- -	16.9	15.9
EV/EBIT	2.58	2.39	2.46	2.15	1.72	2.24	- -	25.6
Enterprise Value	67	85	81	65	89	92	1,289	1,861
Low Price	- -	- -	- -	- -	- -	- -	14.16	17.78
EV/Sales	0.11	0.12	0.11	0.08	0.1	0.09	1.05	1.28
EV/EBITDA	1.71	1.65	1.61	1.39	1.3	1.55	- -	19.58
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	38.14
Price/Earnings Average	- -	- -	- -	- -	- -	- -	-14.55	30.25
Price/Earnings High	- -	- -	- -	- -	- -	- -	-18.28	47.44
Price/Earnings Low	- -	- -	- -	- -	- -	- -	-10.06	22.54
Price/Book Value	- -	- -	- -	- -	- -	- -	73.09	28.27
Price/Book Value Average	- -	- -	- -	- -	- -	- -	73.88	22.42
Price/Book Value High	- -	- -	- -	- -	- -	- -	92.86	35.16
Price/Book Value Low	- -	- -	- -	- -	- -	- -	51.09	16.7
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	19.1	15.68
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	19.31	12.44
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	24.27	19.51
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	13.35	9.27
Price/Sales	- -	- -	- -	- -	- -	- -	1.02	1.3
Price/Sales Average	- -	- -	- -	- -	- -	- -	1.03	1.03
Price/Sales High	- -	- -	- -	- -	- -	- -	1.3	1.61
Price/Sales Low	- -	- -	- -	- -	- -	- -	0.71	0.77
Price/Cash Flow	- -	- -	- -	- -	- -	- -	21.67	18.72
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	21.91	14.85
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	27.54	23.29
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	15.15	11.06
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	17.08	12.61
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	21.47	19.78
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	11.81	9.39
EV/Sales Average	0.11	0.12	0.11	0.08	0.1	0.09	1.06	1.02
EV/Sales High	0.11	0.12	0.11	0.08	0.1	0.09	1.33	1.6
EV/Sales Low	0.11	0.12	0.11	0.08	0.1	0.09	0.74	0.75
EV/EBITDA Average	1.71	1.65	1.61	1.39	1.3	1.55	-30.19	15.5
EV/EBITDA High	1.71	1.65	1.61	1.39	1.3	1.55	-37.75	24.4
EV/EBITDA Low	1.71	1.65	1.61	1.39	1.3	1.55	-21.11	11.5
EV/EBIT Average	2.58	2.39	2.46	2.15	1.72	2.24	-20.7	20.26
EV/EBIT High	2.58	2.39	2.46	2.15	1.72	2.24	-25.89	31.9
EV/EBIT Low	2.58	2.39	2.46	2.15	1.72	2.24	-14.48	15.03
Last Price	- -	- -	- -	- -	- -	- -	20.26	30.09
High Price	- -	- -	- -	- -	- -	- -	25.74	37.43
Enterprise Value Average	67	85	81	65	89	92	1,303	1,473
Enterprise Value High	67	85	81	65	89	92	1,629	2,319
Enterprise Value Low	67	85	81	65	89	92	911	1,093

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 (%)	- -	67.97	133.15	- -	- -	- -	-1,015.73	117.76
Return on Assets (%)	- -	11.5	9.63	7.19	14.4	9.07	-29.49	13.42
Return on Capital (%)	- -	13.16	12.25	7.1	27.21	14.17	- -	58.62
Return on Invested Capital (%)	- -	32.58	28.5	26.73	43.97	33.1	- -	23.22
Gross Margin (%)	20.49	20.54	19.97	20.36	20.45	19.91	19.89	20.21
EBITDA Margin (%)	6.54	7.33	6.82	5.89	7.54	5.66	-3.51	6.56
Operating Margin (%)	4.35	5.06	4.48	3.81	5.72	3.91	-5.12	5.02
Incremental Operating Margin (%)	- -	9.38	-6.31	-4.98	18.69	-8.04	- -	61.57
Pretax Margin (%)	3.88	4.49	4.03	3.58	5.46	3.61	-5.41	5.07
Profit Margin (%)	2.44	3.11	2.71	2.06	3.9	2.28	-7.11	3.4
Net Income to Common Margin (%)	2.44	3.11	2.71	2.06	3.9	2.28	-7.11	3.4
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	33.32
Dvd Payout Ratio (%)	87.85	83.71	27.47	43.03	48.21	74.55	-65.26	- -
Sustainable Growth Rate (%)	- -	11.07	96.58	- -	- -	- -	-1,678.62	117.76

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	44	57	59	50	57	61	30	37
ST Debt	5	20	13	10	14	19	7	7
LT Debt	39	37	46	41	43	42	23	30
Total Debt/EBITDA	1.11	1.12	1.17	1.08	0.83	1.03	-0.7	0.39
Net Debt/EBITDA	0.94	0.99	0.56	0.34	0.44	0.53	0.11	-0.69
Total Debt/EBIT	1.67	1.62	1.79	1.67	1.09	1.49	-0.48	0.51
Net Debt/EBIT	1.41	1.43	0.85	0.52	0.58	0.76	0.07	-0.9
EBITDA to Interest Expense	20.67	22.73	23.29	28.52	35.59	20.7	-13.16	142.91
EBITDA-CapEx/Interest Expense	15.4	16.27	19.42	22.85	26.89	15.61	-18.16	113.52
EBIT to Interest Expense	13.75	15.69	15.28	18.42	26.99	14.32	-19.19	109.32
Interest Expense	2	2	2	2	2	3	3	1
Common Equity/Total Assets	18.72	15.24	- -	- -	- -	- -	5.36	16.09
Long-Term Debt/Equity (%)	56.94	65.3	69	76.54	57.04	69.82	15.53	13.76
Long-Term Debt/Capital (%)	37.37	32.45	52.93	51.13	48.11	45.11	42.65	25.92
Long-Term Debt/Total Assets (%)	21.3	18.95	21.24	17.3	16.91	15.41	7.26	7.27
Total Debt/Equity (%)	64.28	100.13	87.73	94.58	74.83	101.91	20.09	17.04
Total Debt/Capital (%)	42.19	49.76	67.3	63.18	63.12	65.84	55.16	32.1
Total Debt/Total Assets (%)	24.04	29.07	27.01	21.38	22.18	22.5	9.39	9
Net Debt to Equity	54.05	88.4	41.64	29.42	39.94	52.15	-3.11	-30.11
Net Debt/Capital (%)	36.27	44.03	34.48	24.21	33.92	33.97	-9.33	-130.99
EBITDA	39	51	50	47	69	59	-43	95
EBITDA-CapEx	29	37	42	37	52	45	-60	75
Operating Income (Loss)	26	35	33	30	52	41	-63	73

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	0.03	- -	0.07	0.13	0.01	0.01	0.03	0.41
Current Ratio	1.24	1	1.09	1	1.07	0.94	1.05	1.38
Quick Ratio	0.76	0.6	0.64	0.63	0.61	0.57	0.71	1.04
CFO/Avg Current Liab	- -	0.72	0.6	0.59	0.43	0.57	0.41	0.66
Common Equity/Total Assets	18.72	15.24	- -	- -	- -	- -	5.36	16.09
Long-Term Debt/Equity (%)	56.94	65.3	69	76.54	57.04	69.82	15.53	13.76
Long-Term Debt/Capital (%)	37.37	32.45	52.93	51.13	48.11	45.11	42.65	25.92
Long-Term Debt/Total Assets (%)	21.3	18.95	21.24	17.3	16.91	15.41	7.26	7.27
Total Debt/Equity (%)	64.28	100.13	87.73	94.58	74.83	101.91	20.09	17.04
Total Debt/Capital (%)	42.19	49.76	67.3	63.18	63.12	65.84	55.16	32.1
Total Debt/Total Assets (%)	24.04	29.07	27.01	21.38	22.18	22.5	9.39	9
CFO/Total Liabilities	38.38	40.27	34.89	32.05	26.93	33.51	33.93	51.48
CFO/CapEx	4.36	3.86	6.31	6.3	2.89	4.87	3.54	5.13
Altman's Z-Score	6.41	6.29	5.83	5.43	5.87	5.77	8.87	11.68

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	- -	14.57	15.22	15.68	14.77	14.42	14.09	14.58
Days Sales Outstanding	- -	25.04	23.98	23.28	24.71	25.31	25.91	25.04
Inventory Turnover	- -	18.98	18.74	19.4	19.4	21.44	25.47	27.55
Days Inventory Outstanding	- -	19.24	19.48	18.81	18.81	17.03	14.33	13.25
Accounts Payable Turnover	- -	10.9	10.89	10.71	10.25	10.18	10.51	10.6
Accounts Payable Turnover Days	- -	33.5	33.52	34.09	35.61	35.86	34.74	34.43
Cash Conversion Cycle	- -	10.78	9.94	8	7.91	6.48	5.51	3.85
Inventory to Cash Days	- -	5.81	4.5	4.47	5.9	8.28	11.58	11.79
Inventories	28	31	32	33	41	37	41	43
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	28	31	32	33	41	37	41	43

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	- -	- -	- -	- -	- -	- -	1,256	1,877
- Cash & Cash Equivalents	2	- -	6	15	1	1	5	66
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	26	28	29	29	33	32	7	12
+ Total Debt	44	57	59	50	57	61	30	37
Enterprise Value	67	85	81	65	89	92	1,289	1,861
Total Capital	104	115	87	80	90	93	55	116
Total Debt/Capital (%)	42.19	49.76	67.3	63.18	63.12	65.84	55.16	32.1
Total Debt / EV	0.65	0.68	0.73	0.78	0.64	0.66	0.02	0.02
EV/Sales	0.11	0.12	0.11	0.08	0.1	0.09	1.05	1.28
EV/EBITDA	1.71	1.65	1.61	1.39	1.3	1.55	- -	19.58
EV/EBIT	2.58	2.39	2.46	2.15	1.72	2.24	- -	25.6
EV/Cash Flow to Firm	1.48	1.45	1.48	1.08	1.77	1.25	20.97	18.48
EV/Free Cash Flow to Firm	1.21	1.16	1.28	0.93	1.33	1.04	16.56	15.48
Diluted Market Cap	- -	- -	- -	- -	- -	- -	1,256	1,905
Diluted Enterprise Value	67	85	81	65	89	92	1,289	1,888
EV per Share	1.11	1.39	1.33	1.07	1.47	1.51	20.79	29.83
TTM Sales	600	698	736	792	909	1,046	1,228	1,449
TTM EBITDA	39	51	50	47	69	59	-43	95
TTM Operating Income	26	35	33	30	52	41	-63	73
TTM Cash Flow to Firm	46	58	55	60	50	74	61	101
TTM Free Cash Flow to Firm	56	73	63	69	67	88	78	120

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	- -	- -	- -	- -	- -	- -	16.9	15.9
EV/EBIT	2.58	2.39	2.46	2.15	1.72	2.24	- -	25.6
Enterprise Value	67	85	81	65	89	92	1,289	1,861
Low Price	- -	- -	- -	- -	- -	- -	14.16	17.78
EV/Sales	0.11	0.12	0.11	0.08	0.1	0.09	1.05	1.28
EV/EBITDA	1.71	1.65	1.61	1.39	1.3	1.55	- -	19.58
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	38.14
Price/Earnings Average	- -	- -	- -	- -	- -	- -	-14.55	30.25
Price/Earnings High	- -	- -	- -	- -	- -	- -	-18.28	47.44
Price/Earnings Low	- -	- -	- -	- -	- -	- -	-10.06	22.54
Price/Book Value	- -	- -	- -	- -	- -	- -	73.09	28.27
Price/Book Value Average	- -	- -	- -	- -	- -	- -	73.88	22.42
Price/Book Value High	- -	- -	- -	- -	- -	- -	92.86	35.16
Price/Book Value Low	- -	- -	- -	- -	- -	- -	51.09	16.7
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	19.1	15.68
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	19.31	12.44
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	24.27	19.51
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	13.35	9.27
Price/Sales	- -	- -	- -	- -	- -	- -	1.02	1.3
Price/Sales Average	- -	- -	- -	- -	- -	- -	1.03	1.03
Price/Sales High	- -	- -	- -	- -	- -	- -	1.3	1.61
Price/Sales Low	- -	- -	- -	- -	- -	- -	0.71	0.77
Price/Cash Flow	- -	- -	- -	- -	- -	- -	21.67	18.72
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	21.91	14.85
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	27.54	23.29
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	15.15	11.06
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	17.08	12.61
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	21.47	19.78
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	11.81	9.39
EV/Sales Average	0.11	0.12	0.11	0.08	0.1	0.09	1.06	1.02
EV/Sales High	0.11	0.12	0.11	0.08	0.1	0.09	1.33	1.6
EV/Sales Low	0.11	0.12	0.11	0.08	0.1	0.09	0.74	0.75
EV/EBITDA Average	1.71	1.65	1.61	1.39	1.3	1.55	-30.19	15.5
EV/EBITDA High	1.71	1.65	1.61	1.39	1.3	1.55	-37.75	24.4
EV/EBITDA Low	1.71	1.65	1.61	1.39	1.3	1.55	-21.11	11.5
EV/EBIT Average	2.58	2.39	2.46	2.15	1.72	2.24	-20.7	20.26
EV/EBIT High	2.58	2.39	2.46	2.15	1.72	2.24	-25.89	31.9
EV/EBIT Low	2.58	2.39	2.46	2.15	1.72	2.24	-14.48	15.03
Last Price	- -	- -	- -	- -	- -	- -	20.26	30.09
High Price	- -	- -	- -	- -	- -	- -	25.74	37.43
Enterprise Value Average	67	85	81	65	89	92	1,303	1,473
Enterprise Value High	67	85	81	65	89	92	1,629	2,319
Enterprise Value Low	67	85	81	65	89	92	911	1,093

Shares Outstanding	61	61	61	61	61	61	63	63
Diluted Weighted Avg Shares	61	61	61	61	61	61	62	63
Basic Weighted Avg Shares	61	61	61	61	61	61	62	62
Revenue per Share	9.87	11.48	12.1	13.02	14.94	17.19	19.81	23.22
EBITDA per Share	0.65	0.84	0.83	0.77	1.13	0.97	-0.7	1.52
Operating Income per Share	0.43	0.58	0.54	0.5	0.85	0.67	-1.01	1.17
Basic EPS, GAAP	0.24	0.36	0.33	0.27	0.58	0.39	-1.41	0.79
Basic EPS from Cont Ops	0.38	0.52	0.49	0.47	0.82	0.62	-1.15	0.78
Diluted EPS, GAAP	0.24	0.36	0.33	0.27	0.58	0.39	-1.41	0.78
Diluted EPS from Cont Ops	0.38	0.52	0.49	0.47	0.82	0.62	-1.15	0.77
Dividend per Share	0.46	0.56	0.18	0.29	0.51	0.63	0.58	- -
Cash Flow per Share	0.72	0.92	0.86	0.96	0.8	1.16	0.93	1.61
Free Cash Flow per Basic Share	0.55	0.68	0.73	0.81	0.52	0.92	0.67	1.29
Cash & Equivalents per Share	0.04	- -	0.11	0.25	0.01	0.01	0.08	1.05
Book Value per Share	0.56	0.49	- -	- -	- -	- -	0.28	1.06
Tangible Book Value per Share	-0.06	-0.16	-0.07	-0.3	0.09	-0.13	1.06	1.92

Guardian Pharmacy Services, 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)