MultiPlan Corporation

MPLN

MPLNMultiPlan Corporation US flag

New York Stock Exchange

23.15

USD

-0.36

- -

374.98MMarket Cap

Profitability (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Return on Common Equity (%)	- -	3.05	-137.96	59.65	- -	- -	- -
Return on Assets (%)	- -	0.23	-6.26	1.24	-7.35	-1.28	-27.17
Return on Capital (%)	- -	11.78	- -	6.15	- -	- -	- -
Return on Invested Capital (%)	- -	9.18	- -	4.03	- -	- -	- -
Gross Margin (%)	85.64	84.78	66.02	84.32	81.1	75.51	74.27
EBITDA Margin (%)	78.19	78.1	28.99	71.42	69.45	61.97	57.53
Operating Margin (%)	41.07	37.46	-14.06	34.55	30.95	17.69	10.63
Incremental Operating Margin (%)	- -	102.33	- -	288	137.09	138.87	230.15
Pretax Margin (%)	4.26	1.07	-58.32	12.12	-51.93	-11.13	-190.27
Profit Margin (%)	3.48	0.99	-55.51	9.13	-53.06	-9.54	-176.85
Net Income to Common Margin (%)	3.48	0.99	-55.51	9.13	-53.06	-9.54	-176.85
Effective Tax Rate (%)	18.29	7.6	- -	24.64	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	3.05	-137.96	59.65	- -	- -	- -

Credit (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Total Debt	- -	5,430	4,612	4,926	4,782	4,568	4,541
ST Debt	- -	10	6	20	20	18	18
LT Debt	- -	5,420	4,606	4,906	4,763	4,550	4,524
Total Debt/EBITDA	- -	7.07	16.97	6.17	6.38	7.67	8.48
Net Debt/EBITDA	- -	7	16.37	5.9	5.9	7.51	8.42
Total Debt/EBIT	- -	14.75	-34.99	12.76	14.31	26.86	45.9
Net Debt/EBIT	- -	14.6	-33.77	12.19	13.23	26.31	45.55
EBITDA to Interest Expense	2.12	2.04	0.81	2.98	2.47	1.79	1.64
EBITDA-CapEx/Interest Expense	1.96	1.86	0.6	2.67	2.18	1.46	1.28
EBIT to Interest Expense	1.12	0.98	-0.39	1.44	1.1	0.51	0.3
Interest Expense	383	376	336	267	303	333	326
Common Equity/Total Assets	- -	7.63	1.41	2.74	-4.72	-7.17	-41.65
Long-Term Debt/Equity (%)	- -	273.03	180.07	209.23	265.99	266.21	5,383.81
Long-Term Debt/Capital (%)	- -	89.33	97.39	95.24	107.4	111.83	188.79
Long-Term Debt/Total Assets (%)	- -	64.83	55.6	59.68	64.61	65.33	87.82
Total Debt/Equity (%)	- -	273.51	180.32	210.09	267.09	267.27	5,404.8
Total Debt/Capital (%)	- -	89.49	97.52	95.63	107.84	112.27	189.53
Total Debt/Total Assets (%)	- -	64.95	55.68	59.92	64.88	65.59	88.16
Net Debt to Equity	- -	270.76	174.04	200.76	246.91	261.8	5,363.03
Net Debt/Capital (%)	- -	88.91	96.72	94.79	107.82	111.94	189.39
EBITDA	814	768	272	798	750	596	535
EBITDA-CapEx	750	701	201	714	660	487	417
Operating Income (Loss)	428	368	-132	386	334	170	99

Liquidity (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Cash Ratio	- -	0.25	1.13	1.31	1.9	0.43	0.08
Current Ratio	- -	1.35	1.86	2.25	2.54	1.16	0.82
Quick Ratio	- -	1.15	1.69	2.01	2.35	0.94	0.6
CFO/Avg Current Liab	- -	6.63	3.81	3.18	2.34	1	0.57
Common Equity/Total Assets	- -	7.63	1.41	2.74	-4.72	-7.17	-41.65
Long-Term Debt/Equity (%)	- -	273.03	180.07	209.23	265.99	266.21	5,383.81
Long-Term Debt/Capital (%)	- -	89.33	97.39	95.24	107.4	111.83	188.79
Long-Term Debt/Total Assets (%)	- -	64.83	55.6	59.68	64.61	65.33	87.82
Total Debt/Equity (%)	- -	273.51	180.32	210.09	267.09	267.27	5,404.8
Total Debt/Capital (%)	- -	89.49	97.52	95.63	107.84	112.27	189.53
Total Debt/Total Assets (%)	- -	64.95	55.68	59.92	64.88	65.59	88.16
CFO/Total Liabilities	- -	4.46	6.59	6.89	6.67	3.27	2.12
CFO/CapEx	4.6	4.28	5.33	4.78	4.15	1.58	0.91
Altman's Z-Score	- -	9.42	2.16	5.4	2.86	1.81	-3.44

Working Capital (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Accounts Receivable Turnover	- -	25.51	13.37	13.7	12.08	12.37	11.19
Days Sales Outstanding	- -	14.31	27.3	26.63	30.22	29.51	32.62
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	31.28	25.67	12.4	15.52	14.32	4.52
Accounts Payable Turnover Days	- -	11.67	14.22	29.43	23.52	25.49	80.74
Cash Conversion Cycle	- -	2.64	13.08	-2.79	6.71	4.02	-48.13
Inventory to Cash Days	- -	14.31	27.3	26.63	30.22	29.51	32.62
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Market Capitalization	- -	- -	3,762	2,884	735	929	- -
- Cash & Cash Equivalents	- -	22	127	185	334	72	17
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	5,430	4,612	4,926	4,782	4,568	4,541
Enterprise Value	- -	5,408	8,247	7,625	5,183	5,425	4,524
Total Capital	- -	6,067	4,729	5,151	4,435	4,069	2,396
Total Debt/Capital (%)	- -	89.49	97.52	95.63	107.84	112.27	189.53
Total Debt / EV	- -	1	0.56	0.65	0.92	0.84	1
EV/Sales	- -	5.5	8.79	6.82	4.8	5.64	4.86
EV/EBITDA	- -	7.04	30.34	9.55	6.91	9.11	8.45
EV/EBIT	- -	14.69	- -	19.75	15.51	31.91	45.73
EV/Cash Flow to Firm	- -	8.56	11.84	12.58	7.6	11.87	11.01
EV/Free Cash Flow to Firm	- -	7.74	10.74	11.04	6.71	9.59	8.55
Diluted Market Cap	- -	- -	3,762	2,886	735	929	- -
Diluted Enterprise Value	- -	5,408	8,247	7,627	5,183	5,425	4,524
EV per Share	- -	196.65	700.72	468.48	324.49	336.39	- -
TTM Sales	1,041	983	938	1,118	1,080	962	931
TTM EBITDA	814	768	272	798	750	596	535
TTM Operating Income	428	368	-132	386	334	170	99
TTM Cash Flow to Firm	605	632	697	606	682	457	411
TTM Free Cash Flow to Firm	669	698	768	691	772	566	529

Multiples (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Price/Free Cash Flow	- -	- -	8.39	5.9	1.59	3.31	- -
EV/EBIT	- -	14.69	- -	19.75	15.51	31.91	45.73
Enterprise Value	- -	5,408	8,247	7,625	5,183	5,425	4,524
Low Price	- -	- -	244.8	139.2	42.8	24.42	4.8
EV/Sales	- -	5.5	8.79	6.82	4.8	5.64	4.86
EV/EBITDA	- -	7.04	30.34	9.55	6.91	9.11	8.45
Price/Earnings	- -	- -	- -	28.25	- -	- -	- -
Price/Earnings Average	- -	- -	-8.85	41.62	-4.23	-10.27	- -
Price/Earnings High	- -	- -	-11.69	61.8	-6.9	-16.11	- -
Price/Earnings Low	- -	- -	-5.53	22.19	-1.19	-4.3	- -
Price/Book Value	- -	- -	32.13	12.81	-2.11	-1.86	- -
Price/Book Value Average	- -	- -	39.36	18.87	-6.97	-1.89	- -
Price/Book Value High	- -	- -	52	28.01	-11.37	-2.96	- -
Price/Book Value Low	- -	- -	24.61	10.06	-1.97	-0.79	- -
Price/Tangible Book Value	- -	- -	-0.71	-0.54	-0.15	-0.2	- -
Price/Tangible Book Value Average	- -	- -	-0.87	-0.8	-0.5	-0.2	- -
Price/Tangible Book Value High	- -	- -	-1.15	-1.19	-0.81	-0.31	- -
Price/Tangible Book Value Low	- -	- -	-0.55	-0.43	-0.14	-0.08	- -
Price/Sales	- -	- -	4.01	2.58	0.68	0.97	- -
Price/Sales Average	- -	- -	4.91	3.8	2.24	0.98	- -
Price/Sales High	- -	- -	6.49	5.64	3.66	1.54	- -
Price/Sales Low	- -	- -	3.07	2.03	0.63	0.41	- -
Price/Cash Flow	- -	- -	9.97	7.13	1.97	5.41	- -
Price/Cash Flow Average	- -	- -	12.21	10.5	6.51	5.48	- -
Price/Cash Flow High	- -	- -	16.13	15.59	10.62	8.6	- -
Price/Cash Flow Low	- -	- -	7.63	5.6	1.84	2.29	- -
Price/Free Cash Flow Average	- -	- -	10.28	8.69	5.24	3.36	- -
Price/Free Cash Flow High	- -	- -	13.58	12.9	8.56	5.27	- -
Price/Free Cash Flow Low	- -	- -	6.43	4.63	1.48	1.4	- -
EV/Sales Average	- -	5.5	9.7	8.04	6.36	5.66	4.86
EV/Sales High	- -	5.5	11.27	9.89	7.78	6.21	4.86
EV/Sales Low	- -	5.5	7.86	6.27	4.75	5.09	4.86
EV/EBITDA Average	- -	7.04	33.45	11.26	9.16	9.13	8.45
EV/EBITDA High	- -	7.04	38.89	13.84	11.21	10.03	8.45
EV/EBITDA Low	- -	7.04	27.1	8.78	6.84	8.21	8.45
EV/EBIT Average	- -	14.69	-68.98	23.28	20.56	31.98	45.73
EV/EBIT High	- -	14.69	-80.21	28.62	25.15	35.13	45.73
EV/EBIT Low	- -	14.69	-55.89	18.15	15.36	28.76	45.73
Last Price	- -	- -	319.6	177.2	46	57.6	14.78
High Price	- -	- -	517.2	387.6	247.6	91.6	58.4
Enterprise Value Average	- -	5,408	9,093	8,989	6,872	5,438	4,524
Enterprise Value High	- -	5,408	10,573	11,049	8,403	5,974	4,524
Enterprise Value Low	- -	5,408	7,367	7,006	5,132	4,890	4,524

Profitability (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Return on Common Equity (%)	- -	3.05	-137.96	59.65	- -	- -	- -
Return on Assets (%)	- -	0.23	-6.26	1.24	-7.35	-1.28	-27.17
Return on Capital (%)	- -	11.78	- -	6.15	- -	- -	- -
Return on Invested Capital (%)	- -	9.18	- -	4.03	- -	- -	- -
Gross Margin (%)	85.64	84.78	66.02	84.32	81.1	75.51	74.27
EBITDA Margin (%)	78.19	78.1	28.99	71.42	69.45	61.97	57.53
Operating Margin (%)	41.07	37.46	-14.06	34.55	30.95	17.69	10.63
Incremental Operating Margin (%)	- -	102.33	- -	288	137.09	138.87	230.15
Pretax Margin (%)	4.26	1.07	-58.32	12.12	-51.93	-11.13	-190.27
Profit Margin (%)	3.48	0.99	-55.51	9.13	-53.06	-9.54	-176.85
Net Income to Common Margin (%)	3.48	0.99	-55.51	9.13	-53.06	-9.54	-176.85
Effective Tax Rate (%)	18.29	7.6	- -	24.64	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	3.05	-137.96	59.65	- -	- -	- -

Credit (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Total Debt	- -	5,430	4,612	4,926	4,782	4,568	4,541
ST Debt	- -	10	6	20	20	18	18
LT Debt	- -	5,420	4,606	4,906	4,763	4,550	4,524
Total Debt/EBITDA	- -	7.07	16.97	6.17	6.38	7.67	8.48
Net Debt/EBITDA	- -	7	16.37	5.9	5.9	7.51	8.42
Total Debt/EBIT	- -	14.75	-34.99	12.76	14.31	26.86	45.9
Net Debt/EBIT	- -	14.6	-33.77	12.19	13.23	26.31	45.55
EBITDA to Interest Expense	2.12	2.04	0.81	2.98	2.47	1.79	1.64
EBITDA-CapEx/Interest Expense	1.96	1.86	0.6	2.67	2.18	1.46	1.28
EBIT to Interest Expense	1.12	0.98	-0.39	1.44	1.1	0.51	0.3
Interest Expense	383	376	336	267	303	333	326
Common Equity/Total Assets	- -	7.63	1.41	2.74	-4.72	-7.17	-41.65
Long-Term Debt/Equity (%)	- -	273.03	180.07	209.23	265.99	266.21	5,383.81
Long-Term Debt/Capital (%)	- -	89.33	97.39	95.24	107.4	111.83	188.79
Long-Term Debt/Total Assets (%)	- -	64.83	55.6	59.68	64.61	65.33	87.82
Total Debt/Equity (%)	- -	273.51	180.32	210.09	267.09	267.27	5,404.8
Total Debt/Capital (%)	- -	89.49	97.52	95.63	107.84	112.27	189.53
Total Debt/Total Assets (%)	- -	64.95	55.68	59.92	64.88	65.59	88.16
Net Debt to Equity	- -	270.76	174.04	200.76	246.91	261.8	5,363.03
Net Debt/Capital (%)	- -	88.91	96.72	94.79	107.82	111.94	189.39
EBITDA	814	768	272	798	750	596	535
EBITDA-CapEx	750	701	201	714	660	487	417
Operating Income (Loss)	428	368	-132	386	334	170	99

Liquidity (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Cash Ratio	- -	0.25	1.13	1.31	1.9	0.43	0.08
Current Ratio	- -	1.35	1.86	2.25	2.54	1.16	0.82
Quick Ratio	- -	1.15	1.69	2.01	2.35	0.94	0.6
CFO/Avg Current Liab	- -	6.63	3.81	3.18	2.34	1	0.57
Common Equity/Total Assets	- -	7.63	1.41	2.74	-4.72	-7.17	-41.65
Long-Term Debt/Equity (%)	- -	273.03	180.07	209.23	265.99	266.21	5,383.81
Long-Term Debt/Capital (%)	- -	89.33	97.39	95.24	107.4	111.83	188.79
Long-Term Debt/Total Assets (%)	- -	64.83	55.6	59.68	64.61	65.33	87.82
Total Debt/Equity (%)	- -	273.51	180.32	210.09	267.09	267.27	5,404.8
Total Debt/Capital (%)	- -	89.49	97.52	95.63	107.84	112.27	189.53
Total Debt/Total Assets (%)	- -	64.95	55.68	59.92	64.88	65.59	88.16
CFO/Total Liabilities	- -	4.46	6.59	6.89	6.67	3.27	2.12
CFO/CapEx	4.6	4.28	5.33	4.78	4.15	1.58	0.91
Altman's Z-Score	- -	9.42	2.16	5.4	2.86	1.81	-3.44

Working Capital (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Accounts Receivable Turnover	- -	25.51	13.37	13.7	12.08	12.37	11.19
Days Sales Outstanding	- -	14.31	27.3	26.63	30.22	29.51	32.62
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	31.28	25.67	12.4	15.52	14.32	4.52
Accounts Payable Turnover Days	- -	11.67	14.22	29.43	23.52	25.49	80.74
Cash Conversion Cycle	- -	2.64	13.08	-2.79	6.71	4.02	-48.13
Inventory to Cash Days	- -	14.31	27.3	26.63	30.22	29.51	32.62
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Market Capitalization	- -	- -	3,762	2,884	735	929	- -
- Cash & Cash Equivalents	- -	22	127	185	334	72	17
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	5,430	4,612	4,926	4,782	4,568	4,541
Enterprise Value	- -	5,408	8,247	7,625	5,183	5,425	4,524
Total Capital	- -	6,067	4,729	5,151	4,435	4,069	2,396
Total Debt/Capital (%)	- -	89.49	97.52	95.63	107.84	112.27	189.53
Total Debt / EV	- -	1	0.56	0.65	0.92	0.84	1
EV/Sales	- -	5.5	8.79	6.82	4.8	5.64	4.86
EV/EBITDA	- -	7.04	30.34	9.55	6.91	9.11	8.45
EV/EBIT	- -	14.69	- -	19.75	15.51	31.91	45.73
EV/Cash Flow to Firm	- -	8.56	11.84	12.58	7.6	11.87	11.01
EV/Free Cash Flow to Firm	- -	7.74	10.74	11.04	6.71	9.59	8.55
Diluted Market Cap	- -	- -	3,762	2,886	735	929	- -
Diluted Enterprise Value	- -	5,408	8,247	7,627	5,183	5,425	4,524
EV per Share	- -	196.65	700.72	468.48	324.49	336.39	- -
TTM Sales	1,041	983	938	1,118	1,080	962	931
TTM EBITDA	814	768	272	798	750	596	535
TTM Operating Income	428	368	-132	386	334	170	99
TTM Cash Flow to Firm	605	632	697	606	682	457	411
TTM Free Cash Flow to Firm	669	698	768	691	772	566	529

Multiples (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Price/Free Cash Flow	- -	- -	8.39	5.9	1.59	3.31	- -
EV/EBIT	- -	14.69	- -	19.75	15.51	31.91	45.73
Enterprise Value	- -	5,408	8,247	7,625	5,183	5,425	4,524
Low Price	- -	- -	244.8	139.2	42.8	24.42	4.8
EV/Sales	- -	5.5	8.79	6.82	4.8	5.64	4.86
EV/EBITDA	- -	7.04	30.34	9.55	6.91	9.11	8.45
Price/Earnings	- -	- -	- -	28.25	- -	- -	- -
Price/Earnings Average	- -	- -	-8.85	41.62	-4.23	-10.27	- -
Price/Earnings High	- -	- -	-11.69	61.8	-6.9	-16.11	- -
Price/Earnings Low	- -	- -	-5.53	22.19	-1.19	-4.3	- -
Price/Book Value	- -	- -	32.13	12.81	-2.11	-1.86	- -
Price/Book Value Average	- -	- -	39.36	18.87	-6.97	-1.89	- -
Price/Book Value High	- -	- -	52	28.01	-11.37	-2.96	- -
Price/Book Value Low	- -	- -	24.61	10.06	-1.97	-0.79	- -
Price/Tangible Book Value	- -	- -	-0.71	-0.54	-0.15	-0.2	- -
Price/Tangible Book Value Average	- -	- -	-0.87	-0.8	-0.5	-0.2	- -
Price/Tangible Book Value High	- -	- -	-1.15	-1.19	-0.81	-0.31	- -
Price/Tangible Book Value Low	- -	- -	-0.55	-0.43	-0.14	-0.08	- -
Price/Sales	- -	- -	4.01	2.58	0.68	0.97	- -
Price/Sales Average	- -	- -	4.91	3.8	2.24	0.98	- -
Price/Sales High	- -	- -	6.49	5.64	3.66	1.54	- -
Price/Sales Low	- -	- -	3.07	2.03	0.63	0.41	- -
Price/Cash Flow	- -	- -	9.97	7.13	1.97	5.41	- -
Price/Cash Flow Average	- -	- -	12.21	10.5	6.51	5.48	- -
Price/Cash Flow High	- -	- -	16.13	15.59	10.62	8.6	- -
Price/Cash Flow Low	- -	- -	7.63	5.6	1.84	2.29	- -
Price/Free Cash Flow Average	- -	- -	10.28	8.69	5.24	3.36	- -
Price/Free Cash Flow High	- -	- -	13.58	12.9	8.56	5.27	- -
Price/Free Cash Flow Low	- -	- -	6.43	4.63	1.48	1.4	- -
EV/Sales Average	- -	5.5	9.7	8.04	6.36	5.66	4.86
EV/Sales High	- -	5.5	11.27	9.89	7.78	6.21	4.86
EV/Sales Low	- -	5.5	7.86	6.27	4.75	5.09	4.86
EV/EBITDA Average	- -	7.04	33.45	11.26	9.16	9.13	8.45
EV/EBITDA High	- -	7.04	38.89	13.84	11.21	10.03	8.45
EV/EBITDA Low	- -	7.04	27.1	8.78	6.84	8.21	8.45
EV/EBIT Average	- -	14.69	-68.98	23.28	20.56	31.98	45.73
EV/EBIT High	- -	14.69	-80.21	28.62	25.15	35.13	45.73
EV/EBIT Low	- -	14.69	-55.89	18.15	15.36	28.76	45.73
Last Price	- -	- -	319.6	177.2	46	57.6	14.78
High Price	- -	- -	517.2	387.6	247.6	91.6	58.4
Enterprise Value Average	- -	5,408	9,093	8,989	6,872	5,438	4,524
Enterprise Value High	- -	5,408	10,573	11,049	8,403	5,974	4,524
Enterprise Value Low	- -	5,408	7,367	7,006	5,132	4,890	4,524

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Shares Outstanding	- -	28	16	16	16	16	16
Diluted Weighted Avg Shares	28	28	12	16	16	16	- -
Basic Weighted Avg Shares	28	28	12	16	16	16	- -
Revenue per Share	37.85	35.74	79.68	68.67	67.6	59.62	- -
EBITDA per Share	29.59	27.92	23.1	49.04	46.94	36.94	- -
Operating Income per Share	15.55	13.39	-11.2	23.72	20.92	10.54	- -
Basic EPS, GAAP	1.32	0.35	-44.23	6.27	-35.87	-5.69	- -
Basic EPS from Cont Ops	1.32	0.35	-44.23	6.27	-35.87	-5.69	- -
Diluted EPS, GAAP	1.32	0.35	-44.23	6.27	-35.87	-5.69	- -
Diluted EPS from Cont Ops	1.32	0.35	-44.23	6.27	-35.87	-5.69	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	10.63	10.34	32.06	24.87	23.31	10.65	- -
Free Cash Flow per Basic Share	8.32	7.92	26.05	19.67	17.69	3.9	- -
Cash & Equivalents per Share	- -	0.79	10.77	11.39	20.91	4.44	- -
Book Value per Share	- -	23.19	9.95	13.84	-21.77	-30.96	- -
Tangible Book Value per Share	- -	-219.76	-448.92	-325.86	-303.94	-294.7	- -

MultiPlan Corporation

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)