Oak Valley Bancorp Financial Ratios — OVLY 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
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	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 (%)	12.35	9.71	9.67	10.71	6.83	10.04	11	12.66	12.33	12.21	13.09	16.13	18.59	13.11	11.37
Return on Assets (%)	1.01	0.91	0.88	1	0.6	0.81	0.89	1.08	1.11	1.03	0.94	1.16	1.62	1.33	1.22
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	3.57	4.07	4.21	4.04	4.09	3.48	2.8	2.74	2.37	2.41	2.1	1.75	1.33	1.43	1.39
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	32.35	30.7	31.19	36.82	23.59	31	37.95	35.46	36.22	35.65	39.95	45.23	48.9	42.03	37.5
Profit Margin (%)	20.98	20.65	21.36	24.51	16.63	21.33	22.65	26.66	27.1	27.5	30.11	34.89	37.42	32.57	29.26
Net Income to Common Margin (%)	16.83	19.04	21.11	24.51	16.63	21.33	22.65	26.66	27.1	27.5	30.11	34.89	37.42	32.57	29.26
Effective Tax Rate (%)	35.15	32.74	31.53	33.41	29.5	31.19	40.33	24.83	25.17	22.86	24.63	22.86	23.47	22.5	21.98
Dvd Payout Ratio (%)	-8.51	- -	- -	18.51	34.54	25.31	22.23	18.35	17.73	16.8	14.6	10.8	8.58	15.02	21
Sustainable Growth Rate (%)	13.4	9.71	9.67	8.73	4.47	7.5	8.55	10.33	10.15	10.16	11.18	14.39	16.99	11.14	8.98

Credit (USD)

API ChatGPT

	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
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	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	3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	3.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	-70.33	-114.92	-86.29	-112.5	-144.8	-142.99	-127.2	-98.08	-122.65	-161.44	-643.9	-361.25	-164	-126.58	-178.31
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	8.51	8.72	9.34	9.37	8.19	7.9	8.33	8.78	9.27	7.79	6.71	7.73	9.76	10.57	10.87
Long-Term Debt/Equity (%)	4.26	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	4.37	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	0.49	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	4.26	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Capital (%)	4.37	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	0.49	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt to Equity	-99.7	-186.94	-155.15	-176.01	-223.32	-217.13	-157.51	-117.56	-118.87	-149.25	-515.62	-328.37	-108.41	-75.49	-97.66
Net Debt/Capital (%)	1,523.69	196.93	267.97	213.67	172.53	179.34	251.85	573.24	488.12	255.41	121.82	157.72	54,237.35	-221.73	-1,214.05
EBITDA	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
EBITDA-CapEx	-3	- -	1	- -	- -	1	-1	- -	- -	-1	- -	- -	-1	-1	-3
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	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
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	8.51	8.72	9.34	9.37	8.19	7.9	8.33	8.78	9.27	7.79	6.71	7.73	9.76	10.57	10.87
Long-Term Debt/Equity (%)	4.26	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	4.37	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	0.49	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	4.26	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Capital (%)	4.37	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	0.49	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Total Liabilities	1.87	1.53	1.24	1.1	0.53	1.08	1	1.45	1.66	1.39	0.61	1.24	1.97	1.49	1.58
CFO/CapEx	2.34	11.01	16.78	4.76	3.04	14.94	4.29	8.77	12.44	11.06	11.44	19.16	17.45	14.41	6.98
Altman's Z-Score	0.17	0.17	0.19	0.2	0.17	0.18	0.22	0.22	0.23	0.18	0.15	0.18	0.25	0.25	0.26

Working Capital (USD)

API ChatGPT

	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
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	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	2.21	22.48	21.91	22.49	21.34	22.58	22.64	22.12	22.25	15.56	16.36	27.4	30.93	24.97	24.12
Days Sales Outstanding	165.45	16.24	16.66	16.23	17.1	16.16	16.12	16.5	16.41	23.46	22.31	13.32	11.8	14.62	15.14
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 ChatGPT

	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
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	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	52	58	65	81	83	101	158	148	158	135	141	185	245	240	248
- Cash & Cash Equivalents	73	131	100	132	175	179	143	116	134	194	735	416	180	138	203
+ Preferred Equity and Hybrid Capital	14	7	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-94	-170	-153	-173	-223	-238	-165	-175	-166	-276	-857	-758	-453	-425	-165
Total Capital	69	64	63	70	73	79	86	96	106	118	132	152	180	201	220
Total Debt/Capital (%)	4.37	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt / EV	-0.03	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.35	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.54	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.05	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.98	- -
Diluted Market Cap	52	58	66	81	84	101	158	148	158	135	142	186	247	242	249
Diluted Enterprise Value	-4	-66	-34	-51	-91	-78	15	32	24	-58	-593	-230	66	103	46
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.27	- -
TTM Sales	28	28	28	29	30	36	40	43	46	50	54	66	82	77	82
TTM EBITDA	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	10	9	8	7	4	10	9	14	17	19	11	23	33	26	29
TTM Free Cash Flow to Firm	14	10	8	9	6	11	12	16	19	21	12	24	35	27	33

Multiples (USD)

API ChatGPT

	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
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	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	3.62	5.87	8.25	9.06	14.59	9.6	13.62	9.21	8.5	6.45	11.68	7.74	7.05	8.81	7.61
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-94	-170	-153	-173	-223	-238	-165	-175	-166	-276	-857	-758	-453	-425	-165
Low Price	4.05	5.02	7.33	8.25	8.87	9.22	12.39	16.39	15.6	10.72	15.14	16.52	22.49	22.91	22.7
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.35	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.54	- -
Price/Earnings	11.07	10.82	11.22	11.32	16.93	13.18	17.32	12.82	12.62	9.86	8.66	8.08	7.96	9.64	10.36
Price/Earnings Average	9.68	10.41	10.75	11.05	16.04	10.59	13.6	14.4	11.81	8.88	8.7	6.56	6.76	8.57	9.3
Price/Earnings High	15.73	11.98	11.9	13.91	19.13	13.39	18.34	17.97	12.94	11.69	10.22	8.35	8.15	10.62	10.84
Price/Earnings Low	6.64	7.29	9.82	9.2	14.44	9.68	10.98	11.48	10.12	6.36	7.53	5.89	5.97	7.55	7.83
Price/Book Value	1	1	1.04	1.15	1.13	1.28	1.83	1.54	1.48	1.15	1.07	1.22	1.37	1.2	1.13
Price/Book Value Average	0.87	0.96	1	1.12	1.07	1.02	1.43	1.73	1.39	1.03	1.08	0.99	1.16	1.06	1.01
Price/Book Value High	1.42	1.11	1.1	1.41	1.28	1.3	1.93	2.16	1.52	1.36	1.27	1.26	1.4	1.32	1.18
Price/Book Value Low	0.6	0.67	0.91	0.93	0.96	0.94	1.16	1.38	1.19	0.74	0.93	0.89	1.03	0.94	0.85
Price/Tangible Book Value	0.91	0.91	1.01	1.07	1.12	1.29	1.82	1.56	1.45	1.07	1.02	1.5	1.51	1.34	1.21
Price/Tangible Book Value Average	0.8	0.88	0.97	1.05	1.06	1.04	1.43	1.75	1.36	0.96	1.02	1.22	1.28	1.19	1.09
Price/Tangible Book Value High	1.3	1.01	1.07	1.32	1.27	1.31	1.92	2.18	1.49	1.27	1.2	1.55	1.55	1.47	1.27
Price/Tangible Book Value Low	0.55	0.61	0.89	0.87	0.96	0.95	1.15	1.39	1.16	0.69	0.89	1.1	1.13	1.05	0.91
Price/Sales	1.86	2.06	2.37	2.78	2.82	2.81	3.92	3.42	3.42	2.71	2.61	2.82	2.98	3.14	3.03
Price/Sales Average	1.63	1.98	2.27	2.71	2.67	2.26	3.08	3.84	3.2	2.44	2.62	2.29	2.53	2.79	2.72
Price/Sales High	2.65	2.28	2.51	3.41	3.18	2.85	4.15	4.79	3.51	3.21	3.08	2.91	3.05	3.46	3.17
Price/Sales Low	1.12	1.39	2.07	2.25	2.4	2.06	2.49	3.06	2.74	1.75	2.27	2.06	2.24	2.46	2.29
Price/Cash Flow	5.14	6.38	8.68	10.89	19.27	10.19	16.76	10.24	9.16	7.02	12.64	8.11	7.42	9.38	8.64
Price/Cash Flow Average	4.5	6.14	8.32	10.63	18.26	8.19	13.16	11.5	8.57	6.31	12.71	6.59	6.31	8.34	7.76
Price/Cash Flow High	7.31	7.06	9.21	13.37	21.77	10.36	17.74	14.36	9.39	8.31	14.93	8.39	7.61	10.34	9.04
Price/Cash Flow Low	3.09	4.3	7.6	8.84	16.44	7.49	10.63	9.17	7.34	4.53	11	5.92	5.57	7.34	6.53
Price/Free Cash Flow Average	3.16	5.64	7.9	8.84	13.82	7.71	10.7	10.35	7.95	5.8	11.75	6.29	5.99	7.83	6.82
Price/Free Cash Flow High	5.14	6.5	8.75	11.13	16.48	9.75	14.42	12.92	8.71	7.64	13.8	8	7.23	9.71	7.96
Price/Free Cash Flow Low	2.17	3.95	7.22	7.36	12.44	7.05	8.64	8.25	6.81	4.16	10.17	5.65	5.3	6.9	5.74
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	1.15	0.3	- -	- -	- -	0.34	0.98	0.24
EV/Sales High	0.62	- -	- -	- -	- -	- -	0.59	2.1	0.6	- -	- -	- -	0.87	1.65	0.69
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	0.37	- -	- -	- -	- -	0.05	0.65	- -
EV/EBITDA Average	-11.23	-60.24	-32.37	-45.46	-79.59	-78.19	-17.15	41.86	12.6	-60.12	-519.38	-230.69	25.87	68.78	16.89
EV/EBITDA High	17.27	-52.88	-26.6	-28.12	-67.03	-61.04	21.18	76.55	25.51	-28.04	-497.64	-195.1	65.1	115.63	49.3
EV/EBITDA Low	-25.52	-74.85	-37.02	-56.72	-86.09	-83.73	-38.34	13.51	-6.79	-88.81	-536.14	-244	3.84	45.53	-14.03
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	6.75	7.45	8.37	10.16	10.4	12.55	19.54	18.3	19.46	16.62	17.4	22.65	29.95	29.25	30.06
High Price	9.59	8.25	8.88	12.48	11.75	12.75	20.69	25.65	19.95	19.69	20.55	23.41	30.7	32.24	31.45
Enterprise Value Average	-11	-69	-38	-53	-96	-98	-19	50	14	-72	-593	-266	28	75	19
Enterprise Value High	17	-60	-31	-33	-81	-76	24	91	28	-34	-568	-225	71	126	56
Enterprise Value Low	-25	-85	-43	-67	-104	-105	-43	16	-7	-106	-612	-281	4	50	-16

Shares Outstanding	8	8	8	8	8	8	8	8	8	8	8	8	8	8	8
Diluted Weighted Avg Shares	8	8	8	8	8	8	8	8	8	8	8	8	8	8	8
Basic Weighted Avg Shares	8	8	8	8	8	8	8	8	8	8	8	8	8	8	8
Revenue per Share	3.62	3.62	3.53	3.66	3.69	4.47	4.98	5.36	5.69	6.13	6.68	8.04	10.06	9.32	9.91
EBITDA per Share	0.13	0.15	0.15	0.15	0.15	0.16	0.14	0.15	0.13	0.15	0.14	0.14	0.13	0.13	0.14
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.61	0.69	0.75	0.9	0.61	0.95	1.13	1.43	1.54	1.68	2.01	2.8	3.76	3.04	2.9
Basic EPS from Cont Ops	0.76	0.75	0.75	0.9	0.61	0.95	1.13	1.43	1.54	1.68	2.01	2.8	3.76	3.04	2.9
Diluted EPS, GAAP	0.61	0.69	0.74	0.89	0.61	0.95	1.13	1.42	1.54	1.68	2	2.79	3.75	3.02	2.88
Diluted EPS from Cont Ops	0.76	0.74	0.75	0.89	0.61	0.95	1.13	1.42	1.54	1.68	2	2.79	3.75	3.02	2.88
Dividend per Share	0.1	0.06	0.01	0.17	0.21	0.24	0.25	0.26	0.27	0.28	0.29	0.3	0.32	0.46	0.61
Cash Flow per Share	1.31	1.17	0.96	0.93	0.54	1.23	1.17	1.79	2.12	2.37	1.38	2.79	4.03	3.12	3.48
Free Cash Flow per Basic Share	0.75	1.06	0.91	0.74	0.36	1.15	0.89	1.58	1.95	2.15	1.26	2.65	3.8	2.9	2.98
Cash & Equivalents per Share	21.13	30.31	27.94	31.92	38.34	42.17	39.97	39.98	39.98	50.56	122.81	115.46	85.2	80.91	50.1
Book Value per Share	6.76	7.45	8.05	8.85	9.2	9.84	10.69	11.89	13.13	14.5	16.21	18.63	21.94	24.45	26.67
Tangible Book Value per Share	7.38	8.17	8.27	9.45	9.25	9.73	10.76	11.77	13.42	15.51	17.1	15.06	19.85	21.91	24.83

Oak Valley Bancorp

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)