Raymond James Financial Inc Financial Ratios — RJF-PB Stock

Profitability (USD)

	2010 Y	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
As of date	09/30/2010	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024

Return on Common Equity (%)	12.49	13.78	13.22	14.73	16.96	15.58	14.59	15.55	18.28	18.96	13.23	19.87	18.26	18.18	18.66
Return on Assets (%)	1.26	1.55	1.51	1.66	2.07	2.02	1.83	1.92	2.37	2.71	1.9	2.57	2.11	2.18	2.56
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 (%)	1.36	1.25	1.38	1.51	1.35	1.34	1.35	1.34	1.38	1.46	1.51	1.39	1.34	1.44	1.42
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	12.21	13.98	12.52	13.47	15.01	15.97	15.19	14.7	18.25	17.98	13.34	18.6	18.63	19.88	20.91
Profit Margin (%)	7.83	8.63	7.92	8.33	10.07	9.84	9.9	10.11	11.93	13.52	10.37	14.57	13.91	15.16	16.36
Net Income to Common Margin (%)	7.83	8.63	7.92	8.33	10.07	9.84	9.9	10.11	11.93	13.52	10.37	14.57	13.87	15.11	16.32
Effective Tax Rate (%)	37.52	40.58	37.54	33.18	37.4	36.34	33.41	31.24	34.63	24.8	22.24	21.66	25.37	23.73	21.76
Dvd Payout Ratio (%)	25.84	24.52	23.83	17.95	21.18	19.28	20.55	19.89	17.74	18.47	25.06	15.54	18.14	20.14	18.32
Sustainable Growth Rate (%)	9.26	10.4	10.07	12.09	13.37	12.58	11.59	12.46	15.04	15.45	9.92	16.78	14.95	14.52	15.24

Credit (USD)

API ChatGPT

	2010 Y	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
As of date	09/30/2010	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024

Total Debt	2,989	712	1,411	1,342	1,890	1,867	2,289	3,063	2,449	2,444	2,933	2,895	3,329	3,139	3,089
ST Debt	- -	- -	- -	84	155	115	- -	610	- -	- -	- -	- -	- -	- -	- -
LT Debt	2,989	712	1,411	1,257	1,735	1,751	2,289	2,453	2,449	2,444	2,933	2,895	3,329	3,139	3,089
Total Debt/EBITDA	75.63	17.65	27.42	20.22	29.45	27.32	31.63	36.46	24.74	21.82	24.65	21.6	22.96	19.02	17.26
Net Debt/EBITDA	1.17	-42.83	-14.25	-20.82	-7.17	-13.79	8.83	-7.22	-10.62	-13.51	-20.65	-32.13	-19.65	-37.42	-44.18
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	10.7	11.81	11.1	11.37	12.97	12.93	12.18	12.45	13.46	15.13	13.66	12.34	10.93	13.04	14.33
Long-Term Debt/Equity (%)	115.12	24.45	38.33	31.45	39.13	36.59	45.21	43.08	37.96	36.79	40.87	34.87	35.29	30.81	26.48
Long-Term Debt/Capital (%)	57.51	22.51	33.83	29.15	33.32	31.54	36.5	32.63	32.36	29.16	30.94	27.34	27.14	23.41	20.51
Long-Term Debt/Total Assets (%)	16.72	3.95	6.67	5.42	7.44	6.62	7.27	7.03	6.55	6.29	6.18	4.68	4.11	4.01	3.72
Total Debt/Equity (%)	115.12	24.45	38.33	33.55	42.62	39	45.22	53.8	37.96	36.79	40.87	34.87	35.29	30.81	26.48
Total Debt/Capital (%)	57.51	22.51	33.83	31.1	36.29	33.62	36.5	40.75	32.36	29.16	30.94	27.34	27.14	23.41	20.51
Total Debt/Total Assets (%)	16.72	3.95	6.67	5.79	8.1	7.05	7.27	8.78	6.55	6.29	6.18	4.68	4.11	4.01	3.72
Net Debt to Equity	1.78	-59.34	-19.92	-34.55	-10.37	-19.68	12.62	-10.66	-16.29	-22.78	-34.24	-51.86	-30.21	-60.61	-67.79
Net Debt/Capital (%)	2.05	-238.78	-36.18	-86.87	-16.09	-34.33	13.82	-15.78	-25.84	-34.19	-60.06	-127.13	-46.78	-150.84	-194.8
EBITDA	40	40	51	66	64	68	72	84	99	112	119	134	145	165	179
EBITDA-CapEx	17	3	-26	-7	4	-6	-49	-106	-35	-26	-5	60	54	-8	-26
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2010 Y	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
As of date	09/30/2010	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	10.7	11.81	11.1	11.37	12.97	12.93	12.18	12.45	13.46	15.13	13.66	12.34	10.93	13.04	14.33
Long-Term Debt/Equity (%)	115.12	24.45	38.33	31.45	39.13	36.59	45.21	43.08	37.96	36.79	40.87	34.87	35.29	30.81	26.48
Long-Term Debt/Capital (%)	57.51	22.51	33.83	29.15	33.32	31.54	36.5	32.63	32.36	29.16	30.94	27.34	27.14	23.41	20.51
Long-Term Debt/Total Assets (%)	16.72	3.95	6.67	5.42	7.44	6.62	7.27	7.03	6.55	6.29	6.18	4.68	4.11	4.01	3.72
Total Debt/Equity (%)	115.12	24.45	38.33	33.55	42.62	39	45.22	53.8	37.96	36.79	40.87	34.87	35.29	30.81	26.48
Total Debt/Capital (%)	57.51	22.51	33.83	31.1	36.29	33.62	36.5	40.75	32.36	29.16	30.94	27.34	27.14	23.41	20.51
Total Debt/Total Assets (%)	16.72	3.95	6.67	5.79	8.1	7.05	7.27	8.78	6.55	6.29	6.18	4.68	4.11	4.01	3.72
CFO/Total Liabilities	-6.68	10.32	2.24	3.44	2.69	4.14	-2.17	-0.43	2.86	1.79	10.11	12.4	0.1	-5.15	3.02
CFO/CapEx	-45.83	41.89	5.05	9.05	8.44	12.13	-4.71	-0.66	6.6	4.18	32.85	89.82	0.79	-20.31	10.51
Altman's Z-Score	0.31	0.35	0.34	0.35	0.39	0.38	0.35	0.36	0.39	0.42	0.36	0.33	0.29	0.34	0.36

Working Capital (USD)

API ChatGPT

	2010 Y	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
As of date	09/30/2010	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024

Accounts Receivable Turnover	- -	2.5	1.61	2.18	2.32	2.37	2.18	2.3	2.35	2.54	3.09	3.66	3.76	4.2	4.83
Days Sales Outstanding	- -	145.75	226.64	167.69	157.28	154.27	167.3	158.99	155.25	143.55	118.12	99.8	96.96	86.87	75.6
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

	2010 Y	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
As of date	09/30/2010	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	2,943	2,440	2,144	2,723	2,350	2,808	1,650	3,670	3,500	3,957	5,390	7,201	6,178	9,313	10,998
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	120	79	79
+ Minority/Non Controlling Interest	294	324	411	335	292	264	146	112	84	62	62	58	-26	-27	-6
+ Total Debt	2,989	712	1,411	1,342	1,890	1,867	2,289	3,063	2,449	2,444	2,933	2,895	3,329	3,139	3,089
Enterprise Value	264	-1,404	-1,056	-1,745	-730	-1,192	-74	-2,683	-3,663	-4,544	-10,045	-12,563	-12,566	-15,281	-16,085
Total Capital	5,198	3,163	4,170	4,313	5,207	5,552	6,272	7,516	7,567	8,382	9,481	10,588	12,268	13,406	15,058
Total Debt/Capital (%)	57.51	22.51	33.83	31.1	36.29	33.62	36.5	40.75	32.36	29.16	30.94	27.34	27.14	23.41	20.51
Total Debt / EV	11.33	-0.51	-1.34	-0.77	-2.59	-1.57	-30.86	-1.14	-0.67	-0.54	-0.29	-0.23	-0.26	-0.21	-0.19
EV/Sales	0.09	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	6.67	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	340	-1,404	-322	-1,046	-168	-678	785	-495	-967	-1,451	-2,395	-4,248	-2,755	-6,122	-7,836
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	2,917	3,224	3,738	4,408	4,769	5,101	5,345	6,292	7,182	7,646	7,889	9,630	10,851	11,468	12,639
TTM EBITDA	40	40	51	66	64	68	72	84	99	112	119	134	145	165	179
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	-1,021	1,558	391	660	508	899	-573	-125	884	577	4,073	6,647	72	-3,514	2,155
TTM Free Cash Flow to Firm	-999	1,596	469	733	568	973	-452	65	1,018	715	4,197	6,721	163	-3,341	2,360

Multiples (USD)

API ChatGPT

	2010 Y	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
As of date	09/30/2010	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	264	-1,404	-1,056	-1,745	-730	-1,192	-74	-2,683	-3,663	-4,544	-10,045	-12,563	-12,566	-15,281	-16,085
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.98	12	23.2	22.6	24	24.6
EV/Sales	0.09	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	6.67	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	0.12	- -	- -	- -	- -	- -	0.15	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	0.12	- -	- -	- -	- -	- -	0.15	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	0.12	- -	- -	- -	- -	- -	0.15	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	8.61	-34.79	-6.25	-15.76	-2.62	-9.92	10.85	-5.9	-9.77	-12.96	-20.13	-31.7	-19	-37.1	-43.78
EV/EBITDA High	8.61	-34.79	-6.25	-15.76	-2.62	-9.92	10.85	-5.9	-9.77	-12.96	-20.13	-31.7	-19	-37.1	-43.78
EV/EBITDA Low	8.61	-34.79	-6.25	-15.76	-2.62	-9.92	10.85	-5.9	-9.77	-12.96	-20.13	-31.7	-19	-37.1	-43.78
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.16	18.34	21.57	21.49	23	24.84
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.78	29.46	29	27.44	25.96	25.47
Enterprise Value Average	340	-1,404	-322	-1,046	-168	-678	785	-495	-967	-1,451	-2,395	-4,248	-2,755	-6,122	-7,836
Enterprise Value High	340	-1,404	-322	-1,046	-168	-678	785	-495	-967	-1,451	-2,395	-4,248	-2,755	-6,122	-7,836
Enterprise Value Low	340	-1,404	-322	-1,046	-168	-678	785	-495	-967	-1,451	-2,395	-4,248	-2,755	-6,122	-7,836

Shares Outstanding	187	190	207	209	212	214	212	216	218	207	205	206	215	209	203
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Tangible Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Raymond James Financial Inc

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)