Jamf Holding Corp.

JAMF

JAMFJamf Holding Corp. US flag

NASDAQ Global Select

13.05

USD

- -

1.75BMarket 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 (%)	- -	-3.91	-2.43	-5.89	-9.39	-7.06	-4.32
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	66.36	72.56	77.33	75.34	75.1	77.51	77.47
EBITDA Margin (%)	2.68	7.43	9.76	-6.53	-17.55	-11.59	-3.53
Operating Margin (%)	-20.46	-10.75	-4.55	-19.38	-29.01	-20.56	-11.01
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-33.02	-21.76	-12.65	-21.83	-29.7	-19.23	-10.32
Profit Margin (%)	-24.74	-16.84	-8.95	-20.52	-29.51	-19.64	-10.91
Net Income to Common Margin (%)	-24.74	-16.84	-8.95	-20.52	-29.51	-19.64	-10.91
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
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	172	201	- -	362	365	367	370
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	172	201	- -	362	365	367	370
Total Debt/EBITDA	43.8	13.28	- -	-15.13	-4.34	-5.65	-16.68
Net Debt/EBITDA	33.79	11.14	-7.42	-7.73	-1.67	-1.9	-6.54
Total Debt/EBIT	-5.73	-9.18	- -	-5.1	-2.62	-3.18	-5.35
Net Debt/EBIT	-4.42	-7.7	15.9	-2.6	-1.01	-1.07	-2.1
EBITDA to Interest Expense	0.22	0.71	2.44	-9.65	-156.22	- -	- -
EBITDA-CapEx/Interest Expense	0.06	0.37	2.04	-13.59	-170.58	- -	- -
EBIT to Interest Expense	-1.65	-1.02	-1.14	-28.65	-258.13	- -	- -
Interest Expense	18	21	11	2	1	- -	- -
Common Equity/Total Assets	-3.78	-7.17	-8.57	-11.3	-20.18	-26.34	-33.06
Long-Term Debt/Equity (%)	32.22	39.95	- -	49.03	51.97	51.15	51.61
Long-Term Debt/Capital (%)	123.14	147.55	- -	185.9	651.84	-710.27	-241.57
Long-Term Debt/Total Assets (%)	20.13	22.25	- -	24.45	23.83	23.09	23.38
Total Debt/Equity (%)	32.22	39.95	- -	49.03	51.97	51.15	51.61
Total Debt/Capital (%)	123.14	147.55	- -	185.9	651.84	-710.27	-241.57
Total Debt/Total Assets (%)	20.13	22.25	- -	24.45	23.83	23.09	23.38
Net Debt to Equity	24.86	33.52	-24.03	25.04	19.99	17.2	20.23
Net Debt/Capital (%)	132.2	162.38	67.91	1,050.94	-83.23	-41.8	-38.35
EBITDA	4	15	26	-24	-84	-65	-22
EBITDA-CapEx	1	8	22	-34	-92	-68	-31
Operating Income (Loss)	-30	-22	-12	-71	-139	-115	-69

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	0.36	0.21	0.98	0.62	0.62	0.58	0.53
Current Ratio	0.75	0.65	1.44	1.02	0.97	0.95	1.01
Quick Ratio	0.65	0.52	1.33	0.9	0.87	0.83	0.86
CFO/Avg Current Liab	- -	0.09	0.3	0.27	0.28	0.09	0.07
Common Equity/Total Assets	-3.78	-7.17	-8.57	-11.3	-20.18	-26.34	-33.06
Long-Term Debt/Equity (%)	32.22	39.95	- -	49.03	51.97	51.15	51.61
Long-Term Debt/Capital (%)	123.14	147.55	- -	185.9	651.84	-710.27	-241.57
Long-Term Debt/Total Assets (%)	20.13	22.25	- -	24.45	23.83	23.09	23.38
Total Debt/Equity (%)	32.22	39.95	- -	49.03	51.97	51.15	51.61
Total Debt/Capital (%)	123.14	147.55	- -	185.9	651.84	-710.27	-241.57
Total Debt/Total Assets (%)	20.13	22.25	- -	24.45	23.83	23.09	23.38
CFO/Total Liabilities	2.92	2.95	20.06	8.78	10.87	4.12	3.61
CFO/CapEx	3.22	1.65	12.09	6.68	11.65	12.26	3.46
Altman's Z-Score	-0.3	4.22	8.05	3.38	0.93	0.72	0.65

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	- -	5.27	4.66	4.94	5.72	5.71	5.08
Days Sales Outstanding	- -	69.23	78.37	73.82	63.77	63.94	71.86
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	18.57	11.46	11.11	9.65	6.1	6.38
Accounts Payable Turnover Days	- -	19.65	31.86	32.87	37.81	59.79	57.22
Cash Conversion Cycle	- -	49.57	46.51	40.95	25.97	4.15	14.63
Inventory to Cash Days	- -	69.23	78.37	73.82	63.77	63.94	71.86
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	- -	2,939	3,259	4,496	2,571	2,256	1,799
- Cash & Cash Equivalents	39	32	195	177	224	244	225
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	172	201	- -	362	365	367	370
Enterprise Value	133	3,108	3,064	4,681	2,712	2,380	1,944
Total Capital	139	136	-92	195	56	-52	-153
Total Debt/Capital (%)	123.14	147.55	- -	185.9	651.84	-710.27	-241.57
Total Debt / EV	1.3	0.06	- -	0.08	0.13	0.15	0.19
EV/Sales	0.9	15.24	11.38	12.77	5.66	4.25	3.1
EV/EBITDA	33.79	205.05	116.67	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	5.76	109.35	50.72	69.35	29.95	66.17	62.31
EV/Free Cash Flow to Firm	5.11	87.27	47.3	60.59	27.59	61.18	48.34
Diluted Market Cap	- -	2,939	3,259	4,496	2,571	2,256	1,799
Diluted Enterprise Value	133	3,108	3,064	4,681	2,712	2,380	1,944
EV per Share	1.2	28.07	28.13	39.57	22.46	19.05	15.18
TTM Sales	147	204	269	366	479	561	627
TTM EBITDA	4	15	26	-24	-84	-65	-22
TTM Operating Income	-30	-22	-12	-71	-139	-115	-69
TTM Cash Flow to Firm	23	28	60	67	91	36	31
TTM Free Cash Flow to Firm	26	36	65	77	98	39	40

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	- -	154.41	57	60.01	26.31	58.01	44.74
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	133	3,108	3,064	4,681	2,712	2,380	1,944
Low Price	- -	23.15	26.47	27.77	19.2	14.83	13.84
EV/Sales	0.9	15.24	11.38	12.77	5.66	4.25	3.1
EV/EBITDA	33.79	205.05	116.67	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-81.67	-156.02	-56.47	-23.18	-20.98	-32.61
Price/Earnings High	- -	-87.41	-230.64	-77.5	-33.85	-25.98	-40.04
Price/Earnings Low	- -	-74.66	-119.72	-43.68	-16.4	-16.83	-25.88
Price/Book Value	- -	-45.31	-35.38	-26.87	-8.33	-5.39	-3.44
Price/Book Value Average	- -	-43.24	-40.79	-25.38	-10.61	-5.52	-4.27
Price/Book Value High	- -	-46.27	-60.31	-34.83	-15.5	-6.83	-5.25
Price/Book Value Low	- -	-39.52	-31.3	-19.63	-7.51	-4.43	-3.39
Price/Tangible Book Value	- -	-10.84	48.89	-12.09	-6.87	-6.31	-5.72
Price/Tangible Book Value Average	- -	-10.35	56.37	-11.42	-8.75	-6.46	-7.1
Price/Tangible Book Value High	- -	-11.08	83.33	-15.67	-12.78	-8	-8.72
Price/Tangible Book Value Low	- -	-9.46	43.25	-8.83	-6.19	-5.18	-5.63
Price/Sales	- -	14.41	12.11	12.27	5.37	4.03	2.87
Price/Sales Average	- -	13.75	13.96	11.59	6.84	4.12	3.56
Price/Sales High	- -	14.72	20.64	15.91	9.99	5.1	4.37
Price/Sales Low	- -	12.57	10.71	8.96	4.84	3.31	2.82
Price/Cash Flow	- -	248.13	61.71	68.99	28.57	62.74	57.66
Price/Cash Flow Average	- -	236.8	71.16	65.15	36.39	64.22	71.57
Price/Cash Flow High	- -	253.42	105.19	89.43	53.14	79.52	87.87
Price/Cash Flow Low	- -	216.47	54.6	50.4	25.75	51.52	56.8
Price/Free Cash Flow Average	- -	147.36	65.72	56.67	33.52	59.38	55.53
Price/Free Cash Flow High	- -	157.7	97.16	77.78	48.94	73.52	68.18
Price/Free Cash Flow Low	- -	134.71	50.43	43.84	23.71	47.63	44.07
EV/Sales Average	0.9	14.58	13.24	12.09	7.13	4.34	3.79
EV/Sales High	0.9	15.55	19.91	16.41	10.28	5.32	4.6
EV/Sales Low	0.9	13.4	9.99	9.47	5.13	3.53	3.05
EV/EBITDA Average	33.79	196.19	135.66	-185.22	-40.64	-37.46	-107.33
EV/EBITDA High	33.79	209.17	204.1	-251.34	-58.58	-45.93	-130.29
EV/EBITDA Low	33.79	180.3	102.37	-145.04	-29.24	-30.43	-86.54
EV/EBIT Average	-4.42	-135.66	-290.75	-62.41	-24.6	-21.11	-34.4
EV/EBIT High	-4.42	-144.64	-437.44	-84.69	-35.45	-25.88	-41.76
EV/EBIT Low	-4.42	-124.67	-219.41	-48.87	-17.7	-17.15	-27.74
Last Price	- -	26.54	29.92	38.01	21.3	18.06	14.05
High Price	- -	27.11	51	49.27	39.62	22.89	21.41
Enterprise Value Average	133	2,974	3,562	4,431	3,416	2,433	2,377
Enterprise Value High	133	3,171	5,359	6,012	4,923	2,983	2,886
Enterprise Value Low	133	2,733	2,688	3,469	2,457	1,976	1,917

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 (%)	- -	-3.91	-2.43	-5.89	-9.39	-7.06	-4.32
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	66.36	72.56	77.33	75.34	75.1	77.51	77.47
EBITDA Margin (%)	2.68	7.43	9.76	-6.53	-17.55	-11.59	-3.53
Operating Margin (%)	-20.46	-10.75	-4.55	-19.38	-29.01	-20.56	-11.01
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-33.02	-21.76	-12.65	-21.83	-29.7	-19.23	-10.32
Profit Margin (%)	-24.74	-16.84	-8.95	-20.52	-29.51	-19.64	-10.91
Net Income to Common Margin (%)	-24.74	-16.84	-8.95	-20.52	-29.51	-19.64	-10.91
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
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	172	201	- -	362	365	367	370
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	172	201	- -	362	365	367	370
Total Debt/EBITDA	43.8	13.28	- -	-15.13	-4.34	-5.65	-16.68
Net Debt/EBITDA	33.79	11.14	-7.42	-7.73	-1.67	-1.9	-6.54
Total Debt/EBIT	-5.73	-9.18	- -	-5.1	-2.62	-3.18	-5.35
Net Debt/EBIT	-4.42	-7.7	15.9	-2.6	-1.01	-1.07	-2.1
EBITDA to Interest Expense	0.22	0.71	2.44	-9.65	-156.22	- -	- -
EBITDA-CapEx/Interest Expense	0.06	0.37	2.04	-13.59	-170.58	- -	- -
EBIT to Interest Expense	-1.65	-1.02	-1.14	-28.65	-258.13	- -	- -
Interest Expense	18	21	11	2	1	- -	- -
Common Equity/Total Assets	-3.78	-7.17	-8.57	-11.3	-20.18	-26.34	-33.06
Long-Term Debt/Equity (%)	32.22	39.95	- -	49.03	51.97	51.15	51.61
Long-Term Debt/Capital (%)	123.14	147.55	- -	185.9	651.84	-710.27	-241.57
Long-Term Debt/Total Assets (%)	20.13	22.25	- -	24.45	23.83	23.09	23.38
Total Debt/Equity (%)	32.22	39.95	- -	49.03	51.97	51.15	51.61
Total Debt/Capital (%)	123.14	147.55	- -	185.9	651.84	-710.27	-241.57
Total Debt/Total Assets (%)	20.13	22.25	- -	24.45	23.83	23.09	23.38
Net Debt to Equity	24.86	33.52	-24.03	25.04	19.99	17.2	20.23
Net Debt/Capital (%)	132.2	162.38	67.91	1,050.94	-83.23	-41.8	-38.35
EBITDA	4	15	26	-24	-84	-65	-22
EBITDA-CapEx	1	8	22	-34	-92	-68	-31
Operating Income (Loss)	-30	-22	-12	-71	-139	-115	-69

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	0.36	0.21	0.98	0.62	0.62	0.58	0.53
Current Ratio	0.75	0.65	1.44	1.02	0.97	0.95	1.01
Quick Ratio	0.65	0.52	1.33	0.9	0.87	0.83	0.86
CFO/Avg Current Liab	- -	0.09	0.3	0.27	0.28	0.09	0.07
Common Equity/Total Assets	-3.78	-7.17	-8.57	-11.3	-20.18	-26.34	-33.06
Long-Term Debt/Equity (%)	32.22	39.95	- -	49.03	51.97	51.15	51.61
Long-Term Debt/Capital (%)	123.14	147.55	- -	185.9	651.84	-710.27	-241.57
Long-Term Debt/Total Assets (%)	20.13	22.25	- -	24.45	23.83	23.09	23.38
Total Debt/Equity (%)	32.22	39.95	- -	49.03	51.97	51.15	51.61
Total Debt/Capital (%)	123.14	147.55	- -	185.9	651.84	-710.27	-241.57
Total Debt/Total Assets (%)	20.13	22.25	- -	24.45	23.83	23.09	23.38
CFO/Total Liabilities	2.92	2.95	20.06	8.78	10.87	4.12	3.61
CFO/CapEx	3.22	1.65	12.09	6.68	11.65	12.26	3.46
Altman's Z-Score	-0.3	4.22	8.05	3.38	0.93	0.72	0.65

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	- -	5.27	4.66	4.94	5.72	5.71	5.08
Days Sales Outstanding	- -	69.23	78.37	73.82	63.77	63.94	71.86
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	18.57	11.46	11.11	9.65	6.1	6.38
Accounts Payable Turnover Days	- -	19.65	31.86	32.87	37.81	59.79	57.22
Cash Conversion Cycle	- -	49.57	46.51	40.95	25.97	4.15	14.63
Inventory to Cash Days	- -	69.23	78.37	73.82	63.77	63.94	71.86
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	- -	2,939	3,259	4,496	2,571	2,256	1,799
- Cash & Cash Equivalents	39	32	195	177	224	244	225
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	172	201	- -	362	365	367	370
Enterprise Value	133	3,108	3,064	4,681	2,712	2,380	1,944
Total Capital	139	136	-92	195	56	-52	-153
Total Debt/Capital (%)	123.14	147.55	- -	185.9	651.84	-710.27	-241.57
Total Debt / EV	1.3	0.06	- -	0.08	0.13	0.15	0.19
EV/Sales	0.9	15.24	11.38	12.77	5.66	4.25	3.1
EV/EBITDA	33.79	205.05	116.67	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	5.76	109.35	50.72	69.35	29.95	66.17	62.31
EV/Free Cash Flow to Firm	5.11	87.27	47.3	60.59	27.59	61.18	48.34
Diluted Market Cap	- -	2,939	3,259	4,496	2,571	2,256	1,799
Diluted Enterprise Value	133	3,108	3,064	4,681	2,712	2,380	1,944
EV per Share	1.2	28.07	28.13	39.57	22.46	19.05	15.18
TTM Sales	147	204	269	366	479	561	627
TTM EBITDA	4	15	26	-24	-84	-65	-22
TTM Operating Income	-30	-22	-12	-71	-139	-115	-69
TTM Cash Flow to Firm	23	28	60	67	91	36	31
TTM Free Cash Flow to Firm	26	36	65	77	98	39	40

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	- -	154.41	57	60.01	26.31	58.01	44.74
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	133	3,108	3,064	4,681	2,712	2,380	1,944
Low Price	- -	23.15	26.47	27.77	19.2	14.83	13.84
EV/Sales	0.9	15.24	11.38	12.77	5.66	4.25	3.1
EV/EBITDA	33.79	205.05	116.67	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-81.67	-156.02	-56.47	-23.18	-20.98	-32.61
Price/Earnings High	- -	-87.41	-230.64	-77.5	-33.85	-25.98	-40.04
Price/Earnings Low	- -	-74.66	-119.72	-43.68	-16.4	-16.83	-25.88
Price/Book Value	- -	-45.31	-35.38	-26.87	-8.33	-5.39	-3.44
Price/Book Value Average	- -	-43.24	-40.79	-25.38	-10.61	-5.52	-4.27
Price/Book Value High	- -	-46.27	-60.31	-34.83	-15.5	-6.83	-5.25
Price/Book Value Low	- -	-39.52	-31.3	-19.63	-7.51	-4.43	-3.39
Price/Tangible Book Value	- -	-10.84	48.89	-12.09	-6.87	-6.31	-5.72
Price/Tangible Book Value Average	- -	-10.35	56.37	-11.42	-8.75	-6.46	-7.1
Price/Tangible Book Value High	- -	-11.08	83.33	-15.67	-12.78	-8	-8.72
Price/Tangible Book Value Low	- -	-9.46	43.25	-8.83	-6.19	-5.18	-5.63
Price/Sales	- -	14.41	12.11	12.27	5.37	4.03	2.87
Price/Sales Average	- -	13.75	13.96	11.59	6.84	4.12	3.56
Price/Sales High	- -	14.72	20.64	15.91	9.99	5.1	4.37
Price/Sales Low	- -	12.57	10.71	8.96	4.84	3.31	2.82
Price/Cash Flow	- -	248.13	61.71	68.99	28.57	62.74	57.66
Price/Cash Flow Average	- -	236.8	71.16	65.15	36.39	64.22	71.57
Price/Cash Flow High	- -	253.42	105.19	89.43	53.14	79.52	87.87
Price/Cash Flow Low	- -	216.47	54.6	50.4	25.75	51.52	56.8
Price/Free Cash Flow Average	- -	147.36	65.72	56.67	33.52	59.38	55.53
Price/Free Cash Flow High	- -	157.7	97.16	77.78	48.94	73.52	68.18
Price/Free Cash Flow Low	- -	134.71	50.43	43.84	23.71	47.63	44.07
EV/Sales Average	0.9	14.58	13.24	12.09	7.13	4.34	3.79
EV/Sales High	0.9	15.55	19.91	16.41	10.28	5.32	4.6
EV/Sales Low	0.9	13.4	9.99	9.47	5.13	3.53	3.05
EV/EBITDA Average	33.79	196.19	135.66	-185.22	-40.64	-37.46	-107.33
EV/EBITDA High	33.79	209.17	204.1	-251.34	-58.58	-45.93	-130.29
EV/EBITDA Low	33.79	180.3	102.37	-145.04	-29.24	-30.43	-86.54
EV/EBIT Average	-4.42	-135.66	-290.75	-62.41	-24.6	-21.11	-34.4
EV/EBIT High	-4.42	-144.64	-437.44	-84.69	-35.45	-25.88	-41.76
EV/EBIT Low	-4.42	-124.67	-219.41	-48.87	-17.7	-17.15	-27.74
Last Price	- -	26.54	29.92	38.01	21.3	18.06	14.05
High Price	- -	27.11	51	49.27	39.62	22.89	21.41
Enterprise Value Average	133	2,974	3,562	4,431	3,416	2,433	2,377
Enterprise Value High	133	3,171	5,359	6,012	4,923	2,983	2,886
Enterprise Value Low	133	2,733	2,688	3,469	2,457	1,976	1,917

Shares Outstanding	116	116	117	119	123	127	129
Diluted Weighted Avg Shares	111	111	109	118	121	125	128
Basic Weighted Avg Shares	111	111	109	118	121	125	128
Revenue per Share	1.32	1.84	2.47	3.1	3.97	4.49	4.9
EBITDA per Share	0.04	0.14	0.24	-0.2	-0.7	-0.52	-0.17
Operating Income per Share	-0.27	-0.2	-0.11	-0.6	-1.15	-0.92	-0.54
Basic EPS, GAAP	-0.33	-0.31	-0.22	-0.64	-1.17	-0.88	-0.53
Basic EPS from Cont Ops	-0.33	-0.31	-0.22	-0.64	-1.17	-0.88	-0.53
Diluted EPS, GAAP	-0.33	-0.31	-0.22	-0.64	-1.17	-0.88	-0.53
Diluted EPS from Cont Ops	-0.33	-0.31	-0.22	-0.64	-1.17	-0.88	-0.53
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.08	0.11	0.48	0.55	0.75	0.29	0.24
Free Cash Flow per Basic Share	0.06	0.04	0.44	0.47	0.68	0.26	0.17
Cash & Equivalents per Share	0.35	0.29	1.79	1.5	1.86	1.95	1.76
Book Value per Share	-0.29	-0.59	-0.85	-1.41	-2.56	-3.35	-4.08
Tangible Book Value per Share	-1.99	-2.45	0.61	-3.14	-3.1	-2.86	-2.46

Jamf Holding Corp.

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)