Markel Corporation Financial Ratios — MKL Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	5.31	8.88	6.57	5.6	9.42	6.81	5.63	-1.57	17.87	7.09	18.71	-1.85	13.9	17.04	12.34
Return on Assets (%)	1.27	2.1	1.54	1.31	2.32	1.79	1.35	-0.39	5.06	2.06	5.37	-0.44	3.81	4.7	3.22
Return on Capital (%)	5.24	7.52	5.9	5.02	7.89	5.95	- -	- -	14.22	6.21	14.42	- -	10.61	13.3	9.68
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	7.23	10.4	8.37	8.58	13.82	11.23	1.44	-0.11	24.01	10.38	24.23	-1.28	16.89	21.72	16.73
Profit Margin (%)	5.4	8.45	6.5	6.26	10.85	8.12	6.52	-1.84	18.81	8.47	18.76	-1.83	12.7	16.4	12.9
Net Income to Common Margin (%)	5.4	8.45	6.5	6.26	10.85	8.12	6.52	-1.84	18.81	8.27	18.48	-2.14	12.47	16.19	13.47
Effective Tax Rate (%)	21.93	17.24	21.53	26.5	20.61	26.9	- -	- -	21.28	16.86	21.85	- -	20.82	21.73	21.24
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.83
Sustainable Growth Rate (%)	5.31	8.88	6.57	5.6	9.42	6.81	5.63	-1.57	17.87	7.09	18.71	-1.85	13.9	17.04	11.74

Credit (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	1,294	1,493	2,256	2,254	2,239	2,575	3,099	3,010	3,534	3,484	4,361	4,104	3,780	4,330	4,304
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	250	- -	- -	- -
LT Debt	1,294	1,493	2,256	2,254	2,239	2,575	3,099	3,010	3,534	3,484	4,361	3,854	3,780	4,330	4,304
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-0.7	-0.49	-0.42	-0.7	-0.67	-0.49	-0.56	-0.69	-0.72	-0.57	-0.79	-1.3	-1.4	-1.25	-1
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	86	93	114	117	118	130	132	154	172	178	184	196	185	204	206
Common Equity/Total Assets	23.64	23.71	23.31	23.37	25.98	26.65	21.82	27.55	28.99	27.87	28.65	26.77	27.01	27.37	27.15
Long-Term Debt/Equity (%)	37.36	37.55	33.42	29.41	28.33	30.14	32.06	32.45	31.4	26.68	28.69	28.05	24.35	24.79	22.53
Long-Term Debt/Capital (%)	31.59	32.76	28.5	27.44	25.48	26.96	29.74	24.31	24.24	21.83	22.57	20.71	19.11	19.32	18.3
Long-Term Debt/Total Assets (%)	11.22	11.89	9.42	8.94	8.98	9.95	9.45	9.04	9.43	8.35	9	7.74	6.87	7	6.25
Total Debt/Equity (%)	37.36	37.55	33.42	29.41	28.33	30.14	32.06	32.45	31.4	26.68	28.69	29.87	24.35	24.79	22.53
Total Debt/Capital (%)	31.59	32.76	28.5	27.44	25.48	26.96	29.74	24.31	24.24	21.83	22.57	22.05	19.11	19.32	18.3
Total Debt/Total Assets (%)	11.22	11.89	9.42	8.94	8.98	9.95	9.45	9.04	9.43	8.35	9	8.24	6.87	7	6.25
Net Debt to Equity	14.98	15.82	4.11	3.83	-4.94	9.79	9.32	10.73	4.1	-6.57	2.52	-0.25	0.21	3.65	1.78
Net Debt/Capital (%)	15.62	17.03	4.68	4.69	-6.34	10.7	10.95	9.6	4.01	-7.38	2.49	-0.23	0.2	3.41	1.73
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	-60	-46	-48	-82	-80	-64	-75	-107	-123	-101	-145	-255	-259	-255	-207
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	23.64	23.71	23.31	23.37	25.98	26.65	21.82	27.55	28.99	27.87	28.65	26.77	27.01	27.37	27.15
Long-Term Debt/Equity (%)	37.36	37.55	33.42	29.41	28.33	30.14	32.06	32.45	31.4	26.68	28.69	28.05	24.35	24.79	22.53
Long-Term Debt/Capital (%)	31.59	32.76	28.5	27.44	25.48	26.96	29.74	24.31	24.24	21.83	22.57	20.71	19.11	19.32	18.3
Long-Term Debt/Total Assets (%)	11.22	11.89	9.42	8.94	8.98	9.95	9.45	9.04	9.43	8.35	9	7.74	6.87	7	6.25
Total Debt/Equity (%)	37.36	37.55	33.42	29.41	28.33	30.14	32.06	32.45	31.4	26.68	28.69	29.87	24.35	24.79	22.53
Total Debt/Capital (%)	31.59	32.76	28.5	27.44	25.48	26.96	29.74	24.31	24.24	21.83	22.57	22.05	19.11	19.32	18.3
Total Debt/Total Assets (%)	11.22	11.89	9.42	8.94	8.98	9.95	9.45	9.04	9.43	8.35	9	8.24	6.87	7	6.25
CFO/Total Liabilities	3.86	4.57	4.33	4.09	3.82	3.08	3.71	3.72	4.86	6.06	6.83	7.51	7.05	5.84	5.54
CFO/CapEx	5.18	8.62	15.62	8.73	8.16	8.4	11.5	8.38	10.33	17.15	15.66	10.64	10.78	10.17	13.35
Altman's Z-Score	0.79	0.81	0.59	0.7	0.86	0.88	0.8	0.87	0.96	0.86	0.94	0.86	0.91	0.92	0.9

Working Capital (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	4.52	2.5	1.99	1.66	1.71	1.74	1.27	1.07	1.35	1.27	1.47	1.12	1.3	1.2	0.97
Days Sales Outstanding	80.8	146.02	183.03	220.38	213.07	210.37	287.92	342.59	269.47	287.78	249.02	326.21	279.88	304.23	377.81
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	4,017	4,230	7,276	9,549	12,347	12,675	15,907	14,453	15,845	14,271	16,990	17,892	18,951	22,470	26,353
- Cash & Cash Equivalents	775	864	1,979	1,960	2,630	1,739	2,198	2,014	3,073	4,342	3,978	4,137	3,747	3,693	3,965
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	592	592	592	592	592	- -
+ Minority/Non Controlling Interest	75	87	77	68	69	80	164	194	185	261	484	586	542	553	504
+ Total Debt	1,294	1,493	2,256	2,254	2,239	2,575	3,099	3,010	3,534	3,484	4,361	4,104	3,780	4,330	4,304
Enterprise Value	-1,469	-1,007	-3,964	-2,107	989	1,363	4,870	4,521	5,325	1,550	4,061	4,509	3,174	5,983	20,130
Total Capital	4,095	4,556	7,917	8,212	8,788	9,550	10,422	12,379	14,581	15,960	19,325	18,608	19,784	22,416	23,515
Total Debt/Capital (%)	31.59	32.76	28.5	27.44	25.48	26.96	29.74	24.31	24.24	21.83	22.57	22.05	19.11	19.32	18.3
Total Debt / EV	-0.88	-1.48	-0.57	-1.07	2.26	1.89	0.64	0.67	0.66	2.25	1.07	0.91	1.19	0.72	0.21
EV/Sales	- -	- -	- -	- -	0.18	0.24	0.8	0.65	0.56	0.16	0.31	0.38	0.2	0.36	1.23
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	1.33	2.17	3.32	1.31	3.78	0.82	1.68	1.59	1.08	2.17	6.89
EV/Free Cash Flow to Firm	- -	- -	- -	- -	1.2	1.97	3.16	1.27	3.47	0.78	1.58	1.46	0.99	1.99	6.43
Diluted Market Cap	4,033	4,230	7,304	9,599	12,421	12,734	15,955	14,453	15,868	14,283	17,029	17,892	18,995	22,512	26,434
Diluted Enterprise Value	4,626	4,946	7,659	9,960	12,099	13,649	17,019	15,642	16,515	14,278	18,488	19,036	20,162	24,294	27,278
EV per Share	- -	- -	- -	- -	70.78	97.27	348.73	324.71	384.16	112.21	294.98	332.07	237.8	459.59	1,642.02
TTM Sales	2,630	3,000	4,323	5,134	5,370	5,611	6,065	6,950	9,520	9,639	12,918	11,813	15,714	16,750	16,333
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	379	469	835	803	745	630	1,467	3,452	1,409	1,885	2,418	2,843	2,933	2,754	2,923
TTM Free Cash Flow to Firm	439	515	883	885	825	693	1,541	3,559	1,533	1,987	2,563	3,098	3,192	3,009	3,130

Multiples (USD)

API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	10.86	9.66	9.21	12.01	16.99	21.28	17.1	14.46	11.35	7.77	7.04	6.04	6.24	7.9	8.91
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-1,469	-1,007	-3,964	-2,107	989	1,363	4,870	4,521	5,325	1,550	4,061	4,509	3,174	5,983	20,130
Low Price	337.5	398.65	434.98	527.17	660.05	805.03	887.4	954.39	950.16	710.52	942.44	1,064.09	1,186.56	1,342.66	1,621.89
EV/Sales	- -	- -	- -	- -	0.18	0.24	0.8	0.65	0.56	0.16	0.31	0.38	0.2	0.36	1.23
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	28.29	16.7	25.89	29.73	21.19	27.81	40.24	- -	8.85	17.89	7.12	- -	9.67	8.29	11.98
Price/Earnings Average	27.08	16.94	23.17	27.49	19.31	27.81	35.72	-122.89	8.4	17.59	6.89	-68.88	9.45	7.5	10.74
Price/Earnings High	29.35	19.35	25.99	30.8	22.5	30.42	40.88	-133.42	9.42	23.33	7.75	-81.78	10.62	8.69	12.3
Price/Earnings Low	23.02	15.36	19.41	22.95	15.83	24.76	31.35	-103.67	7.36	12.3	5.44	-57.28	8.08	6.45	9.04
Price/Book Value	1.47	1.42	1.3	1.62	1.91	1.84	2.22	1.58	1.46	1.23	1.22	1.34	1.27	1.33	1.41
Price/Book Value Average	1.41	1.44	1.17	1.5	1.74	1.84	1.97	1.72	1.39	1.21	1.18	1.3	1.25	1.2	1.26
Price/Book Value High	1.53	1.65	1.31	1.68	2.02	2.01	2.26	1.86	1.55	1.6	1.33	1.55	1.4	1.39	1.45
Price/Book Value Low	1.2	1.31	0.98	1.25	1.42	1.64	1.73	1.45	1.21	0.84	0.93	1.08	1.07	1.03	1.06
Price/Tangible Book Value	1.55	1.45	1.39	1.62	2.08	1.9	2.43	2.72	2.2	1.77	1.72	2.04	1.77	1.77	1.79
Price/Tangible Book Value Average	1.48	1.47	1.25	1.49	1.89	1.9	2.16	2.97	2.09	1.74	1.66	1.98	1.73	1.6	1.6
Price/Tangible Book Value High	1.61	1.68	1.4	1.67	2.21	2.08	2.47	3.22	2.34	2.3	1.87	2.36	1.94	1.86	1.84
Price/Tangible Book Value Low	1.26	1.33	1.05	1.25	1.55	1.69	1.9	2.5	1.83	1.21	1.31	1.65	1.48	1.38	1.35
Price/Sales	1.53	1.41	1.68	1.86	2.3	2.26	2.62	2.08	1.66	1.48	1.32	1.51	1.21	1.34	1.61
Price/Sales Average	1.46	1.43	1.51	1.72	2.1	2.26	2.33	2.27	1.58	1.46	1.27	1.47	1.18	1.21	1.45
Price/Sales High	1.58	1.63	1.69	1.93	2.44	2.47	2.66	2.46	1.77	1.93	1.43	1.75	1.33	1.41	1.66
Price/Sales Low	1.24	1.3	1.26	1.44	1.72	2.01	2.04	1.91	1.38	1.02	1	1.22	1.01	1.04	1.22
Price/Cash Flow	12.9	10.78	9.76	13.32	18.96	23.71	18.53	16.19	12.44	8.21	7.47	6.6	6.8	8.66	9.54
Price/Cash Flow Average	12.36	10.94	8.73	12.32	17.29	23.71	16.44	17.64	11.81	8.07	7.23	6.41	6.65	7.84	8.56
Price/Cash Flow High	13.39	12.49	9.8	13.8	20.13	25.93	18.82	19.15	13.23	10.71	8.13	7.61	7.47	9.08	9.8
Price/Cash Flow Low	10.5	9.91	7.32	10.28	14.17	21.1	14.43	14.88	10.34	5.65	5.71	5.33	5.68	6.74	7.2
Price/Free Cash Flow Average	10.4	9.8	8.24	11.11	15.49	21.28	15.17	15.76	10.78	7.63	6.81	5.86	6.1	7.15	7.98
Price/Free Cash Flow High	11.27	11.19	9.24	12.45	18.04	23.28	17.37	17.11	12.08	10.13	7.66	6.96	6.85	8.28	9.15
Price/Free Cash Flow Low	8.84	8.88	6.9	9.28	12.7	18.94	13.32	13.3	9.44	5.34	5.38	4.88	5.21	6.15	6.72
EV/Sales Average	1.69	1.67	1.59	1.79	2.04	2.42	2.5	2.44	1.65	1.45	1.39	1.57	1.25	1.32	1.5
EV/Sales High	1.81	1.87	1.77	2	2.38	2.63	2.84	2.63	1.84	1.93	1.54	1.84	1.4	1.51	1.71
EV/Sales Low	1.47	1.54	1.34	1.51	1.66	2.17	2.22	2.08	1.45	1.02	1.12	1.32	1.08	1.15	1.27
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	414.67	433.42	580.35	682.84	883.35	904.5	1,139.13	1,038.05	1,143.17	1,033.3	1,234	1,317.49	1,419.9	1,726.23	2,149.65
High Price	430.26	502.2	582.59	707.36	937.91	989.18	1,157.3	1,228.32	1,216.47	1,347.64	1,343.56	1,519.24	1,560	1,809.11	2,207.59
Enterprise Value Average	4,440	5,008	6,865	9,192	10,935	13,590	15,182	16,941	15,694	14,022	17,903	18,522	19,698	22,116	24,468
Enterprise Value High	4,762	5,617	7,659	10,253	12,789	14,777	17,225	18,291	17,508	18,607	19,957	21,775	21,988	25,332	27,907
Enterprise Value Low	3,863	4,606	5,808	7,734	8,905	12,197	13,456	14,477	13,817	9,808	14,434	15,594	17,004	19,260	20,727

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	10	10	14	14	14	14	14	14	14	14	14	13	13	13	13
Diluted Weighted Avg Shares	10	10	13	14	14	14	14	14	14	14	14	14	13	13	12
Basic Weighted Avg Shares	10	10	13	14	14	14	14	14	14	14	14	14	13	13	12
Revenue per Share	271.46	307.37	344.8	367.11	384.17	400.4	434.32	499.16	686.79	697.94	938.29	869.89	1,177.31	1,286.79	1,332.3
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	14.66	25.96	22.41	22.97	41.69	32.52	28.31	-9.21	129.17	57.75	173.38	-18.58	146.85	208.27	179.42
Basic EPS from Cont Ops	15.33	26.46	22.64	23.15	42.15	32.86	28.7	-9.36	129.82	60.22	177.65	-7.61	157.42	218.75	175.57
Diluted EPS, GAAP	14.6	25.96	22.33	22.85	41.45	32.37	28.22	-9.21	128.99	57.7	172.98	-18.58	146.51	207.88	178.87
Diluted EPS from Cont Ops	15.27	26.46	22.55	23.03	41.9	32.71	28.61	-9.36	129.63	60.17	177.24	-7.61	157.06	218.34	175.03
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.33	2.61	2.65	2.7	2.77	1.47
Cash Flow per Share	32.13	40.22	59.46	51.26	46.58	38.15	61.48	64.13	91.92	125.81	165.17	199.52	208.8	199.28	225.24
Free Cash Flow per Basic Share	25.93	35.55	55.65	45.38	40.88	33.61	56.14	56.47	83.02	118.48	154.62	180.76	189.42	179.69	208.36
Cash & Equivalents per Share	707.5	698.36	1,082.58	999.56	977.73	996.68	1,024.07	943.41	1,027.34	1,235.07	1,333.95	1,374.34	1,550.25	1,687.26	899.84
Book Value per Share	281.44	305.03	445.35	421.21	463.56	492.05	512.65	659	783.64	841.61	1,008.7	981.35	1,114.13	1,301.46	1,525.96
Tangible Book Value per Share	267.84	299.78	416.13	422.71	425.19	476.44	467.97	381.4	520.09	585.12	718.19	644.98	803.22	974.23	1,202.11

Markel Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)