Payoneer Global Inc.

PAYO

PAYOPayoneer Global Inc. US flag

NASDAQ Global Market

7.12

USD

-0.02

- -

2.41BMarket Cap

Profitability (USD)

Profitability Ratios 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 (%)	- -	- -	- -	-26.45	-2.32	15.43	17.45	10.24
Return on Assets (%)	- -	-0.06	-0.84	-0.78	-0.21	1.35	1.59	0.87
Return on Capital (%)	- -	-2.29	- -	- -	-16	14.54	16.67	10.37
Return on Invested Capital (%)	- -	-1.75	- -	- -	105.59	-13.91	-12.84	-8.85
Gross Margin (%)	68.72	70.21	71.92	78.56	80.75	79.63	78.9	100
EBITDA Margin (%)	2.29	4.4	-0.06	-2.58	-10.01	-16.58	-8.65	-5.26
Operating Margin (%)	-0.74	1.15	-5	-6.38	-13.54	-21.15	-14.96	-13.02
Incremental Operating Margin (%)	- -	9.66	- -	- -	- -	61.84	30.98	- -
Pretax Margin (%)	-1.58	1.31	-4.42	-5.33	0.28	22.07	19.35	14.08
Profit Margin (%)	-2.76	-0.2	-6.87	-7.18	-2.09	15.54	16.81	8.91
Net Income to Common Margin (%)	-2.76	-3.78	-10.82	-14.28	-2.09	15.54	16.81	8.91
Effective Tax Rate (%)	- -	113.06	- -	- -	839.68	29.58	13.13	36.68
Dvd Payout Ratio (%)	- -	94.8	36.48	49.74	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-13.29	-2.32	15.43	17.45	10.24

Credit (USD)

Credit Ratios 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	- -	60	40	23	31	43	21	72
ST Debt	- -	- -	14	9	8	7	6	7
LT Debt	- -	60	27	14	23	36	16	65
Total Debt/EBITDA	- -	4.29	-200.12	-1.88	-0.54	-0.44	-0.34	-1.67
Net Debt/EBITDA	- -	-3.93	314.82	37.03	9.21	6.01	7.98	9.61
Total Debt/EBIT	- -	16.48	-2.31	-0.76	-0.4	-0.34	-0.2	-0.68
Net Debt/EBIT	- -	-15.08	3.64	14.97	6.8	4.71	4.61	3.89
EBITDA to Interest Expense	- -	- -	- -	- -	-5.65	- -	- -	-4.76
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	-6.69	- -	- -	-7.72
EBIT to Interest Expense	- -	- -	- -	- -	-7.65	- -	- -	-11.78
Interest Expense	- -	- -	- -	- -	10	- -	- -	9
Common Equity/Total Assets	- -	-0.27	0.66	9.59	8.27	9.12	9.14	7.86
Long-Term Debt/Equity (%)	- -	- -	109.16	2.81	4.15	5.46	2.16	9.24
Long-Term Debt/Capital (%)	- -	109.82	41.24	2.68	3.93	5.12	2.1	8.38
Long-Term Debt/Total Assets (%)	- -	3.06	0.72	0.27	0.34	0.5	0.2	0.73
Total Debt/Equity (%)	- -	-1,118.78	164.72	4.71	5.69	6.54	2.95	10.27
Total Debt/Capital (%)	- -	109.82	62.22	4.5	5.38	6.14	2.87	9.31
Total Debt/Total Assets (%)	- -	3.06	1.09	0.45	0.47	0.6	0.27	0.81
Net Debt to Equity	- -	1,023.61	-259.12	-92.85	-96.68	-90.12	-68.64	-58.99
Net Debt/Capital (%)	- -	91.1	162.85	-1,025.49	-1,598.96	-660.22	-200.02	-115.04
EBITDA	6	14	- -	-12	-57	-100	-62	-43
EBITDA-CapEx	1	5	-5	-19	-68	-108	-71	-70
Operating Income (Loss)	-2	4	-17	-30	-78	-127	-108	-107

Liquidity (USD)

Liquidity Ratios 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	- -	0.07	0.03	0.1	0.09	0.09	0.07	0.05
Current Ratio	- -	1.09	1.04	1.1	1.08	1.09	1	1
Quick Ratio	- -	0.11	0.05	0.12	0.1	0.1	0.08	0.06
CFO/Avg Current Liab	- -	-0.02	- -	0.01	0.02	0.03	0.03	0.03
Common Equity/Total Assets	- -	-0.27	0.66	9.59	8.27	9.12	9.14	7.86
Long-Term Debt/Equity (%)	- -	- -	109.16	2.81	4.15	5.46	2.16	9.24
Long-Term Debt/Capital (%)	- -	109.82	41.24	2.68	3.93	5.12	2.1	8.38
Long-Term Debt/Total Assets (%)	- -	3.06	0.72	0.27	0.34	0.5	0.2	0.73
Total Debt/Equity (%)	- -	-1,118.78	164.72	4.71	5.69	6.54	2.95	10.27
Total Debt/Capital (%)	- -	109.82	62.22	4.5	5.38	6.14	2.87	9.31
Total Debt/Total Assets (%)	- -	3.06	1.09	0.45	0.47	0.6	0.27	0.81
CFO/Total Liabilities	- -	-0.73	0.26	0.44	1.39	2.41	2.46	2.83
CFO/CapEx	-1.32	-1.56	1.91	2.9	7.99	18.85	21.61	8.69
Altman's Z-Score	- -	0.24	0.67	0.49	0.31	0.29	0.36	0.23

Working Capital (USD)

Working Capital Ratios 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	- -	47.47	22.13	29.88	42.84	57.58	72.39	73.49
Days Sales Outstanding	- -	7.69	16.49	12.22	8.52	6.34	5.04	4.97
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	13.57	6.22	5.89	3.75	3.24	4.27	- -
Accounts Payable Turnover Days	- -	26.89	58.66	61.95	97.35	112.68	85.48	- -
Cash Conversion Cycle	- -	-19.2	-42.17	-49.73	-88.83	-106.34	-80.44	- -
Inventory to Cash Days	- -	7.69	16.49	12.22	8.52	6.34	5.04	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value 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	- -	- -	3,485	2,502	1,930	1,863	3,615	1,960
- Cash & Cash Equivalents	- -	115	103	466	543	617	497	416
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	60	40	23	31	43	21	72
Enterprise Value	- -	-55	3,422	2,059	1,418	1,289	3,139	1,617
Total Capital	- -	55	64	510	576	708	746	777
Total Debt/Capital (%)	- -	109.82	62.22	4.5	5.38	6.14	2.87	9.31
Total Debt / EV	- -	-1.09	0.01	0.01	0.02	0.03	0.01	0.04
EV/Sales	- -	- -	9.9	4.35	2.48	2.15	4.35	1.97
EV/EBITDA	- -	- -	- -	- -	- -	9.97	16.05	- -
EV/EBIT	- -	- -	- -	- -	- -	12.65	20.95	- -
EV/Cash Flow to Firm	- -	- -	359.23	102.87	157.12	8.08	17.74	6.76
EV/Free Cash Flow to Firm	- -	- -	235.71	76.52	72.6	7.68	16.96	6.07
Diluted Market Cap	- -	- -	3,485	1,491	1,904	2,046	3,878	2,117
Diluted Enterprise Value	- -	-55	3,422	1,048	1,392	1,472	3,402	1,774
EV per Share	- -	- -	10.11	6.05	4.02	3.61	8.72	4.64
TTM Sales	260	318	346	473	572	600	721	821
TTM EBITDA	6	14	- -	-12	-57	-100	-62	-43
TTM Operating Income	-2	4	-17	-30	-78	-127	-108	-107
TTM Cash Flow to Firm	-6	-14	10	20	9	159	177	239
TTM Free Cash Flow to Firm	-1	-5	15	27	20	168	185	266

Multiples (USD)

Valuation Multiples 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	- -	- -	240.05	55.42	20.15	12.18	20.95	8.13
EV/EBIT	- -	- -	- -	- -	- -	12.65	20.95	- -
Enterprise Value	- -	-55	3,422	2,059	1,418	1,289	3,139	1,617
Low Price	- -	- -	9.6	6.06	3.32	4.02	4.22	4.92
EV/Sales	- -	- -	9.9	4.35	2.48	2.15	4.35	1.97
EV/EBITDA	- -	- -	- -	- -	- -	9.97	16.05	- -
Price/Earnings	- -	- -	- -	- -	- -	20.19	29.69	27.73
Price/Earnings Average	- -	- -	-89.2	-29.41	-157.2	21.41	19.54	35.11
Price/Earnings High	- -	- -	-96.42	-43.51	-233.77	27.32	33.39	55.22
Price/Earnings Low	- -	- -	-86.89	-18.18	-96.68	15.58	12.48	24.28
Price/Book Value	- -	- -	143.42	5.14	3.54	2.8	4.99	2.78
Price/Book Value Average	- -	- -	137.22	6.85	3.5	2.97	3.28	3.52
Price/Book Value High	- -	- -	148.34	10.13	5.2	3.8	5.61	5.54
Price/Book Value Low	- -	- -	133.68	4.23	2.15	2.16	2.1	2.44
Price/Tangible Book Value	- -	- -	-106.72	5.84	4.02	3.28	6.64	4.68
Price/Tangible Book Value Average	- -	- -	-102.1	7.79	3.97	3.48	4.37	5.93
Price/Tangible Book Value High	- -	- -	-110.37	11.52	5.91	4.44	7.46	9.32
Price/Tangible Book Value Low	- -	- -	-99.46	4.81	2.44	2.53	2.79	4.1
Price/Sales	- -	- -	10.08	3.15	3.33	3.14	4.99	2.47
Price/Sales Average	- -	- -	9.65	4.2	3.29	3.33	3.28	3.13
Price/Sales High	- -	- -	10.43	6.21	4.89	4.25	5.61	4.92
Price/Sales Low	- -	- -	9.4	2.6	2.02	2.42	2.1	2.16
Price/Cash Flow	- -	- -	365.84	74.5	22.68	11.81	20.34	8.69
Price/Cash Flow Average	- -	- -	350.03	99.37	22.41	12.53	13.38	11.01
Price/Cash Flow High	- -	- -	378.38	146.98	33.33	15.99	22.87	17.31
Price/Cash Flow Low	- -	- -	340.98	61.43	13.78	9.12	8.55	7.61
Price/Free Cash Flow Average	- -	- -	229.67	73.92	19.92	12.92	13.79	10.29
Price/Free Cash Flow High	- -	- -	248.28	109.34	29.62	16.49	23.56	16.19
Price/Free Cash Flow Low	- -	- -	223.73	45.69	12.25	9.4	8.8	7.12
EV/Sales Average	- -	- -	9.47	6.11	2.44	2.33	2.64	2.6
EV/Sales High	- -	- -	10.25	9.49	4.06	3.24	4.98	4.33
EV/Sales Low	- -	- -	9.22	3.42	1.15	1.44	1.45	1.67
EV/EBITDA Average	- -	-3.93	-16,357	-236.96	-24.37	-14.08	-30.51	-49.46
EV/EBITDA High	- -	-3.93	-17,707.5	-367.88	-40.6	-19.57	-57.55	-82.34
EV/EBITDA Low	- -	-3.93	-15,926.08	-132.64	-11.54	-8.68	-16.73	-31.75
EV/EBIT Average	- -	-15.08	-189.15	-95.79	-18	-11.04	-17.65	-19.99
EV/EBIT High	- -	-15.08	-204.77	-148.72	-29.99	-15.33	-33.29	-33.28
EV/EBIT Low	- -	-15.08	-184.17	-53.62	-8.53	-6.8	-9.68	-12.83
Last Price	- -	- -	10.3	7.35	5.47	5.21	10.04	5.62
High Price	- -	- -	10.65	14.5	8.04	7.05	11.29	11.19
Enterprise Value Average	- -	-55	3,271	2,894	1,395	1,402	1,903	2,138
Enterprise Value High	- -	-55	3,542	4,493	2,325	1,948	3,589	3,559
Enterprise Value Low	- -	-55	3,185	1,620	661	864	1,044	1,372

Profitability (USD)

Profitability Ratios 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 (%)	- -	- -	- -	-26.45	-2.32	15.43	17.45	10.24
Return on Assets (%)	- -	-0.06	-0.84	-0.78	-0.21	1.35	1.59	0.87
Return on Capital (%)	- -	-2.29	- -	- -	-16	14.54	16.67	10.37
Return on Invested Capital (%)	- -	-1.75	- -	- -	105.59	-13.91	-12.84	-8.85
Gross Margin (%)	68.72	70.21	71.92	78.56	80.75	79.63	78.9	100
EBITDA Margin (%)	2.29	4.4	-0.06	-2.58	-10.01	-16.58	-8.65	-5.26
Operating Margin (%)	-0.74	1.15	-5	-6.38	-13.54	-21.15	-14.96	-13.02
Incremental Operating Margin (%)	- -	9.66	- -	- -	- -	61.84	30.98	- -
Pretax Margin (%)	-1.58	1.31	-4.42	-5.33	0.28	22.07	19.35	14.08
Profit Margin (%)	-2.76	-0.2	-6.87	-7.18	-2.09	15.54	16.81	8.91
Net Income to Common Margin (%)	-2.76	-3.78	-10.82	-14.28	-2.09	15.54	16.81	8.91
Effective Tax Rate (%)	- -	113.06	- -	- -	839.68	29.58	13.13	36.68
Dvd Payout Ratio (%)	- -	94.8	36.48	49.74	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-13.29	-2.32	15.43	17.45	10.24

Credit (USD)

Credit Ratios 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	- -	60	40	23	31	43	21	72
ST Debt	- -	- -	14	9	8	7	6	7
LT Debt	- -	60	27	14	23	36	16	65
Total Debt/EBITDA	- -	4.29	-200.12	-1.88	-0.54	-0.44	-0.34	-1.67
Net Debt/EBITDA	- -	-3.93	314.82	37.03	9.21	6.01	7.98	9.61
Total Debt/EBIT	- -	16.48	-2.31	-0.76	-0.4	-0.34	-0.2	-0.68
Net Debt/EBIT	- -	-15.08	3.64	14.97	6.8	4.71	4.61	3.89
EBITDA to Interest Expense	- -	- -	- -	- -	-5.65	- -	- -	-4.76
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	-6.69	- -	- -	-7.72
EBIT to Interest Expense	- -	- -	- -	- -	-7.65	- -	- -	-11.78
Interest Expense	- -	- -	- -	- -	10	- -	- -	9
Common Equity/Total Assets	- -	-0.27	0.66	9.59	8.27	9.12	9.14	7.86
Long-Term Debt/Equity (%)	- -	- -	109.16	2.81	4.15	5.46	2.16	9.24
Long-Term Debt/Capital (%)	- -	109.82	41.24	2.68	3.93	5.12	2.1	8.38
Long-Term Debt/Total Assets (%)	- -	3.06	0.72	0.27	0.34	0.5	0.2	0.73
Total Debt/Equity (%)	- -	-1,118.78	164.72	4.71	5.69	6.54	2.95	10.27
Total Debt/Capital (%)	- -	109.82	62.22	4.5	5.38	6.14	2.87	9.31
Total Debt/Total Assets (%)	- -	3.06	1.09	0.45	0.47	0.6	0.27	0.81
Net Debt to Equity	- -	1,023.61	-259.12	-92.85	-96.68	-90.12	-68.64	-58.99
Net Debt/Capital (%)	- -	91.1	162.85	-1,025.49	-1,598.96	-660.22	-200.02	-115.04
EBITDA	6	14	- -	-12	-57	-100	-62	-43
EBITDA-CapEx	1	5	-5	-19	-68	-108	-71	-70
Operating Income (Loss)	-2	4	-17	-30	-78	-127	-108	-107

Liquidity (USD)

Liquidity Ratios 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	- -	0.07	0.03	0.1	0.09	0.09	0.07	0.05
Current Ratio	- -	1.09	1.04	1.1	1.08	1.09	1	1
Quick Ratio	- -	0.11	0.05	0.12	0.1	0.1	0.08	0.06
CFO/Avg Current Liab	- -	-0.02	- -	0.01	0.02	0.03	0.03	0.03
Common Equity/Total Assets	- -	-0.27	0.66	9.59	8.27	9.12	9.14	7.86
Long-Term Debt/Equity (%)	- -	- -	109.16	2.81	4.15	5.46	2.16	9.24
Long-Term Debt/Capital (%)	- -	109.82	41.24	2.68	3.93	5.12	2.1	8.38
Long-Term Debt/Total Assets (%)	- -	3.06	0.72	0.27	0.34	0.5	0.2	0.73
Total Debt/Equity (%)	- -	-1,118.78	164.72	4.71	5.69	6.54	2.95	10.27
Total Debt/Capital (%)	- -	109.82	62.22	4.5	5.38	6.14	2.87	9.31
Total Debt/Total Assets (%)	- -	3.06	1.09	0.45	0.47	0.6	0.27	0.81
CFO/Total Liabilities	- -	-0.73	0.26	0.44	1.39	2.41	2.46	2.83
CFO/CapEx	-1.32	-1.56	1.91	2.9	7.99	18.85	21.61	8.69
Altman's Z-Score	- -	0.24	0.67	0.49	0.31	0.29	0.36	0.23

Working Capital (USD)

Working Capital Ratios 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	- -	47.47	22.13	29.88	42.84	57.58	72.39	73.49
Days Sales Outstanding	- -	7.69	16.49	12.22	8.52	6.34	5.04	4.97
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	13.57	6.22	5.89	3.75	3.24	4.27	- -
Accounts Payable Turnover Days	- -	26.89	58.66	61.95	97.35	112.68	85.48	- -
Cash Conversion Cycle	- -	-19.2	-42.17	-49.73	-88.83	-106.34	-80.44	- -
Inventory to Cash Days	- -	7.69	16.49	12.22	8.52	6.34	5.04	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value 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	- -	- -	3,485	2,502	1,930	1,863	3,615	1,960
- Cash & Cash Equivalents	- -	115	103	466	543	617	497	416
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	60	40	23	31	43	21	72
Enterprise Value	- -	-55	3,422	2,059	1,418	1,289	3,139	1,617
Total Capital	- -	55	64	510	576	708	746	777
Total Debt/Capital (%)	- -	109.82	62.22	4.5	5.38	6.14	2.87	9.31
Total Debt / EV	- -	-1.09	0.01	0.01	0.02	0.03	0.01	0.04
EV/Sales	- -	- -	9.9	4.35	2.48	2.15	4.35	1.97
EV/EBITDA	- -	- -	- -	- -	- -	9.97	16.05	- -
EV/EBIT	- -	- -	- -	- -	- -	12.65	20.95	- -
EV/Cash Flow to Firm	- -	- -	359.23	102.87	157.12	8.08	17.74	6.76
EV/Free Cash Flow to Firm	- -	- -	235.71	76.52	72.6	7.68	16.96	6.07
Diluted Market Cap	- -	- -	3,485	1,491	1,904	2,046	3,878	2,117
Diluted Enterprise Value	- -	-55	3,422	1,048	1,392	1,472	3,402	1,774
EV per Share	- -	- -	10.11	6.05	4.02	3.61	8.72	4.64
TTM Sales	260	318	346	473	572	600	721	821
TTM EBITDA	6	14	- -	-12	-57	-100	-62	-43
TTM Operating Income	-2	4	-17	-30	-78	-127	-108	-107
TTM Cash Flow to Firm	-6	-14	10	20	9	159	177	239
TTM Free Cash Flow to Firm	-1	-5	15	27	20	168	185	266

Multiples (USD)

Valuation Multiples 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	- -	- -	240.05	55.42	20.15	12.18	20.95	8.13
EV/EBIT	- -	- -	- -	- -	- -	12.65	20.95	- -
Enterprise Value	- -	-55	3,422	2,059	1,418	1,289	3,139	1,617
Low Price	- -	- -	9.6	6.06	3.32	4.02	4.22	4.92
EV/Sales	- -	- -	9.9	4.35	2.48	2.15	4.35	1.97
EV/EBITDA	- -	- -	- -	- -	- -	9.97	16.05	- -
Price/Earnings	- -	- -	- -	- -	- -	20.19	29.69	27.73
Price/Earnings Average	- -	- -	-89.2	-29.41	-157.2	21.41	19.54	35.11
Price/Earnings High	- -	- -	-96.42	-43.51	-233.77	27.32	33.39	55.22
Price/Earnings Low	- -	- -	-86.89	-18.18	-96.68	15.58	12.48	24.28
Price/Book Value	- -	- -	143.42	5.14	3.54	2.8	4.99	2.78
Price/Book Value Average	- -	- -	137.22	6.85	3.5	2.97	3.28	3.52
Price/Book Value High	- -	- -	148.34	10.13	5.2	3.8	5.61	5.54
Price/Book Value Low	- -	- -	133.68	4.23	2.15	2.16	2.1	2.44
Price/Tangible Book Value	- -	- -	-106.72	5.84	4.02	3.28	6.64	4.68
Price/Tangible Book Value Average	- -	- -	-102.1	7.79	3.97	3.48	4.37	5.93
Price/Tangible Book Value High	- -	- -	-110.37	11.52	5.91	4.44	7.46	9.32
Price/Tangible Book Value Low	- -	- -	-99.46	4.81	2.44	2.53	2.79	4.1
Price/Sales	- -	- -	10.08	3.15	3.33	3.14	4.99	2.47
Price/Sales Average	- -	- -	9.65	4.2	3.29	3.33	3.28	3.13
Price/Sales High	- -	- -	10.43	6.21	4.89	4.25	5.61	4.92
Price/Sales Low	- -	- -	9.4	2.6	2.02	2.42	2.1	2.16
Price/Cash Flow	- -	- -	365.84	74.5	22.68	11.81	20.34	8.69
Price/Cash Flow Average	- -	- -	350.03	99.37	22.41	12.53	13.38	11.01
Price/Cash Flow High	- -	- -	378.38	146.98	33.33	15.99	22.87	17.31
Price/Cash Flow Low	- -	- -	340.98	61.43	13.78	9.12	8.55	7.61
Price/Free Cash Flow Average	- -	- -	229.67	73.92	19.92	12.92	13.79	10.29
Price/Free Cash Flow High	- -	- -	248.28	109.34	29.62	16.49	23.56	16.19
Price/Free Cash Flow Low	- -	- -	223.73	45.69	12.25	9.4	8.8	7.12
EV/Sales Average	- -	- -	9.47	6.11	2.44	2.33	2.64	2.6
EV/Sales High	- -	- -	10.25	9.49	4.06	3.24	4.98	4.33
EV/Sales Low	- -	- -	9.22	3.42	1.15	1.44	1.45	1.67
EV/EBITDA Average	- -	-3.93	-16,357	-236.96	-24.37	-14.08	-30.51	-49.46
EV/EBITDA High	- -	-3.93	-17,707.5	-367.88	-40.6	-19.57	-57.55	-82.34
EV/EBITDA Low	- -	-3.93	-15,926.08	-132.64	-11.54	-8.68	-16.73	-31.75
EV/EBIT Average	- -	-15.08	-189.15	-95.79	-18	-11.04	-17.65	-19.99
EV/EBIT High	- -	-15.08	-204.77	-148.72	-29.99	-15.33	-33.29	-33.28
EV/EBIT Low	- -	-15.08	-184.17	-53.62	-8.53	-6.8	-9.68	-12.83
Last Price	- -	- -	10.3	7.35	5.47	5.21	10.04	5.62
High Price	- -	- -	10.65	14.5	8.04	7.05	11.29	11.19
Enterprise Value Average	- -	-55	3,271	2,894	1,395	1,402	1,903	2,138
Enterprise Value High	- -	-55	3,542	4,493	2,325	1,948	3,589	3,559
Enterprise Value Low	- -	-55	3,185	1,620	661	864	1,044	1,372

Shares Outstanding	- -	338	338	340	353	358	360	349
Diluted Weighted Avg Shares	338	338	338	203	348	393	386	377
Basic Weighted Avg Shares	338	338	338	203	348	362	358	361
Revenue per Share	0.77	0.94	1.02	2.33	1.64	1.66	2.01	2.27
EBITDA per Share	0.02	0.04	- -	-0.06	-0.16	-0.28	-0.17	-0.12
Operating Income per Share	-0.01	0.01	-0.05	-0.15	-0.22	-0.35	-0.3	-0.3
Basic EPS, GAAP	-0.02	-0.04	-0.11	-0.33	-0.03	0.26	0.34	0.2
Basic EPS from Cont Ops	-0.02	- -	-0.07	-0.17	-0.03	0.26	0.34	0.2
Diluted EPS, GAAP	-0.02	-0.04	-0.11	-0.33	-0.03	0.24	0.31	0.19
Diluted EPS from Cont Ops	-0.02	- -	-0.07	-0.17	-0.03	0.24	0.31	0.19
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.02	-0.04	0.03	0.1	0.24	0.44	0.49	0.65
Free Cash Flow per Basic Share	-0.03	-0.07	0.01	0.06	0.21	0.42	0.47	0.57
Cash & Equivalents per Share	- -	0.34	0.3	1.37	1.54	1.73	1.38	1.19
Book Value per Share	- -	-0.02	0.07	1.43	1.55	1.86	2.01	2.02
Tangible Book Value per Share	- -	-0.06	-0.1	1.26	1.36	1.59	1.51	1.2

Payoneer Global 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)