Stifel Financial Corp Financial Ratios — SF 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 (%)	32.17	40.91	34.4	27.6	11.97	9.11	17.96	31.76	27.72	24.88	32.42	20.97	14.7	19.21	16.18
Return on Assets (%)	1.84	2.33	2.03	1.9	0.81	0.5	0.9	1.72	1.83	1.97	2.72	1.86	1.39	1.88	1.68
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 (%)	2.46	2.23	2.38	1.92	2.06	2.27	1.55	1.36	1.65	1.64	1.36	1.62	1.9	1.75	1.74
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	10.1	14.68	9.57	13.39	6.18	5.63	9.35	17.91	18.19	17.62	22.81	20.42	16.47	18.92	15.94
Profit Margin (%)	6.15	8.86	8.37	8.11	4.03	3.22	6.34	13.21	13.62	13.62	17.63	15.28	12.18	14.9	12.52
Net Income to Common Margin (%)	6.15	8.86	8.37	8.11	4.03	3.07	6.02	12.89	13.09	12.88	16.87	14.42	11.31	14.14	11.83
Effective Tax Rate (%)	39	36.76	6.65	38.4	34.78	42.83	32.15	26.27	24.89	22.68	22.7	25.19	26.06	21.23	21.51
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	7.89	9.01	9.66	9.76	8.4	21.4	33.59	27.37	31.91
Sustainable Growth Rate (%)	32.17	40.91	34.4	27.6	11.97	9.11	16.55	28.9	25.04	22.45	29.7	16.48	9.76	13.95	11.02

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	282	771	463	708	1,060	1,740	2,083	1,797	1,327	1,172	1,173	1,175	2,001	1,544	1,528
ST Debt	- -	59	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	282	712	463	708	1,060	1,740	2,083	1,797	1,327	1,172	1,173	1,175	2,001	1,544	1,528
Total Debt/EBITDA	8.4	22.06	10.04	16.99	22.48	30.23	46.68	44.41	24.4	19.38	18.4	16.73	24.57	17.96	16.06
Net Debt/EBITDA	3.4	10.5	-5.49	0.43	5.28	14.37	31.08	-3.46	3.39	-18.3	-12.39	-14.61	-29.48	-26.07	-19.93
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	5.76	5.63	6.1	7.63	6.12	4.64	4.88	5.62	7.04	7.87	8.15	8.56	9.05	9.55	10.13
Long-Term Debt/Equity (%)	21.65	47.65	22.5	30.47	42.52	63.55	72.81	56.19	36.16	27.66	23.31	22.04	37.8	27.15	25.57
Long-Term Debt/Capital (%)	49.71	61.22	45.73	49.35	56.49	62.65	63.56	53.56	38.75	30.83	25.33	23.28	32.8	25.56	23.9
Long-Term Debt/Total Assets (%)	5.69	10.22	5.14	7.43	7.95	9.1	9.74	7.33	5.39	4.41	3.45	3.16	5.3	3.87	3.7
Total Debt/Equity (%)	21.65	51.6	22.5	30.47	42.52	63.55	72.81	56.19	36.16	27.66	23.31	22.04	37.8	27.15	25.57
Total Debt/Capital (%)	49.71	66.29	45.73	49.35	56.49	62.65	63.56	53.56	38.75	30.83	25.33	23.28	32.8	25.56	23.9
Total Debt/Total Assets (%)	5.69	11.07	5.14	7.43	7.95	9.1	9.74	7.33	5.39	4.41	3.45	3.16	5.3	3.87	3.7
Net Debt to Equity	8.77	24.57	-12.31	0.76	9.98	30.22	48.48	-4.38	5.03	-26.11	-15.69	-19.24	-45.36	-39.42	-31.74
Net Debt/Capital (%)	28.6	48.36	-85.47	2.38	23.36	44.37	53.74	-9.87	8.08	-72.68	-29.59	-36.04	-95.14	-71.79	-49.6
EBITDA	34	35	46	42	47	58	45	40	54	60	64	70	81	86	95
EBITDA-CapEx	-26	16	14	15	-23	29	16	-68	-104	-13	-124	-12	29	12	33
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	5.76	5.63	6.1	7.63	6.12	4.64	4.88	5.62	7.04	7.87	8.15	8.56	9.05	9.55	10.13
Long-Term Debt/Equity (%)	21.65	47.65	22.5	30.47	42.52	63.55	72.81	56.19	36.16	27.66	23.31	22.04	37.8	27.15	25.57
Long-Term Debt/Capital (%)	49.71	61.22	45.73	49.35	56.49	62.65	63.56	53.56	38.75	30.83	25.33	23.28	32.8	25.56	23.9
Long-Term Debt/Total Assets (%)	5.69	10.22	5.14	7.43	7.95	9.1	9.74	7.33	5.39	4.41	3.45	3.16	5.3	3.87	3.7
Total Debt/Equity (%)	21.65	51.6	22.5	30.47	42.52	63.55	72.81	56.19	36.16	27.66	23.31	22.04	37.8	27.15	25.57
Total Debt/Capital (%)	49.71	66.29	45.73	49.35	56.49	62.65	63.56	53.56	38.75	30.83	25.33	23.28	32.8	25.56	23.9
Total Debt/Total Assets (%)	5.69	11.07	5.14	7.43	7.95	9.1	9.74	7.33	5.39	4.41	3.45	3.16	5.3	3.87	3.7
CFO/Total Liabilities	1.24	-4.83	10.1	3.48	-2.42	-2.69	3.67	2.48	2.99	7.43	3.01	3.63	1.54	1.43	3.16
CFO/CapEx	0.76	-14.03	21.76	9.4	-3.75	-15.65	24.1	4.89	3.97	22.65	4.63	14.06	9.61	6.65	17.99
Altman's Z-Score	0.66	0.51	0.59	0.65	0.44	0.33	0.35	0.29	0.37	0.41	0.42	0.37	0.39	0.46	0.5

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	4.88	2.99	3.8	4.28	2.2	1.68	2.06	2.31	2.58	3.23	4.48	4.17	4.86	5.64	5.37
Days Sales Outstanding	74.73	122.22	95.97	85.23	166.08	217.39	177.29	158.19	141.5	112.99	81.52	87.48	75.11	64.67	67.99
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	1,681	1,713	3,046	3,391	2,904	3,340	4,083	2,974	4,366	5,358	7,573	6,353	7,376	11,039	12,960
- Cash & Cash Equivalents	168	404	717	690	811	913	696	1,937	1,143	2,279	1,963	2,200	3,577	2,918	2,569
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	150	150	150	310	535	685	685	685	685	685
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	30	55	- -	- -	- -	- -	- -	- -
+ Total Debt	282	771	463	708	1,060	1,740	2,083	1,797	1,327	1,172	1,173	1,175	2,001	1,544	1,528
Enterprise Value	581	455	1,037	1,895	1,523	1,136	1,847	-57	1,660	2,555	5,354	4,376	6,380	10,272	12,500
Total Capital	567	1,163	1,013	1,434	1,876	2,778	3,278	3,354	3,424	3,802	4,632	5,045	6,102	6,040	6,393
Total Debt/Capital (%)	49.71	66.29	45.73	49.35	56.49	62.65	63.56	53.56	38.75	30.83	25.33	23.28	32.8	25.56	23.9
Total Debt / EV	0.49	1.7	0.45	0.37	0.7	1.53	1.13	-31.62	0.8	0.46	0.22	0.27	0.31	0.15	0.12
EV/Sales	0.42	0.29	0.54	0.87	0.67	0.45	0.64	0.48	0.5	0.69	1.14	1.01	1.49	2.09	2.29
EV/EBITDA	17.3	13	22.48	45.5	32.3	19.74	41.39	35.33	30.53	42.25	83.98	62.33	78.32	119.49	131.37
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	12.79	- -	1.48	7.57	- -	- -	2.72	2.7	2.65	1.54	6.14	3.78	12.78	20.94	11.19
EV/Free Cash Flow to Firm	5.52	- -	1.41	6.84	- -	- -	2.61	2.24	2.12	1.47	5.05	3.53	11.57	18.21	10.6
Diluted Market Cap	2,022	2,012	3,523	3,896	3,328	3,874	4,826	3,369	4,765	5,781	8,347	6,860	7,845	11,772	13,781
Diluted Enterprise Value	2,136	2,380	3,269	3,913	3,577	4,852	6,363	3,409	5,315	5,209	8,243	6,520	6,954	11,083	13,425
EV per Share	4.92	3.77	7.25	12.67	9.87	7.55	11.97	8.85	10.25	16.05	33.19	26.8	39.88	65.81	80.52
TTM Sales	1,368	1,565	1,936	2,172	2,289	2,531	2,882	2,983	3,293	3,696	4,677	4,334	4,291	4,907	5,464
TTM EBITDA	34	35	46	42	47	58	45	40	54	60	64	70	81	86	95
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	45	-264	702	250	-262	-441	680	530	627	1,662	872	1,157	499	490	1,117
TTM Free Cash Flow to Firm	105	-245	734	277	-192	-413	708	638	785	1,735	1,060	1,240	551	564	1,179

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	19.23	-8.2	4.8	14.07	-17.34	-9.38	6.82	5.28	6.07	3.33	7.87	5.53	14.23	20.86	11.69
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	581	455	1,037	1,895	1,523	1,136	1,847	-57	1,660	2,555	5,354	4,376	6,380	10,272	12,500
Low Price	10.26	12.49	13.71	18.43	18.01	11.11	18.63	17.06	17.69	13.83	31.81	32.87	35.65	45.07	48.85
EV/Sales	0.42	0.29	0.54	0.87	0.67	0.45	0.64	0.48	0.5	0.69	1.14	1.01	1.49	2.09	2.29
EV/EBITDA	17.3	13	22.48	45.5	32.3	19.74	41.39	35.33	30.53	42.25	83.98	62.33	78.32	119.49	131.37
Price/Earnings	19.98	12.36	18.8	19.26	31.45	43.04	23.54	7.73	10.13	11.25	9.6	10.17	15.2	15.9	20.05
Price/Earnings Average	23.15	12.92	14.97	17.8	37.48	31.63	19.93	10.4	9.34	8.13	9.05	11	13.54	13	17.24
Price/Earnings High	31.11	15.4	18.88	19.69	44.48	45.56	24.29	12.83	10.61	11.74	10.71	14.51	15.4	17.86	21.3
Price/Earnings Low	14.38	10.86	12.1	15.66	30.08	21.54	16.56	7.16	6.65	4.63	6.5	8.59	11.75	10.14	11.73
Price/Book Value	5.89	4.37	5.54	4.67	3.56	3.76	3.91	2.16	2.52	2.56	2.73	1.99	2.16	2.9	3.1
Price/Book Value Average	6.83	4.57	4.41	4.32	4.24	2.77	3.31	2.9	2.33	1.85	2.58	2.16	1.92	2.37	2.67
Price/Book Value High	9.18	5.44	5.56	4.77	5.03	3.98	4.04	3.58	2.64	2.67	3.05	2.85	2.19	3.25	3.29
Price/Book Value Low	4.24	3.84	3.57	3.8	3.4	1.88	2.75	2	1.65	1.05	1.85	1.68	1.67	1.85	1.81
Price/Tangible Book Value	1.85	1.64	2.38	2.3	1.92	2.21	2.5	1.57	2.18	2.25	2.62	1.99	2.39	3.16	3.48
Price/Tangible Book Value Average	2.14	1.71	1.89	2.13	2.29	1.63	2.12	2.11	2.01	1.63	2.47	2.16	2.13	2.58	3
Price/Tangible Book Value High	2.88	2.04	2.39	2.35	2.71	2.34	2.58	2.61	2.28	2.35	2.92	2.84	2.42	3.55	3.7
Price/Tangible Book Value Low	1.33	1.44	1.53	1.87	1.84	1.11	1.76	1.46	1.43	0.93	1.77	1.68	1.85	2.01	2.04
Price/Sales	1.23	1.09	1.57	1.56	1.27	1.32	1.42	1	1.33	1.45	1.62	1.47	1.72	2.25	2.37
Price/Sales Average	1.42	1.14	1.25	1.44	1.51	0.97	1.2	1.34	1.22	1.05	1.53	1.59	1.53	1.84	2.04
Price/Sales High	1.91	1.36	1.58	1.6	1.79	1.4	1.46	1.65	1.39	1.51	1.81	2.09	1.74	2.53	2.52
Price/Sales Low	0.88	0.96	1.01	1.27	1.21	0.66	1	0.92	0.87	0.6	1.1	1.24	1.33	1.43	1.39
Price/Cash Flow	37.01	-6.48	4.34	13.55	-11.09	-7.57	6.01	5.62	6.96	3.22	8.68	5.49	14.77	22.51	11.6
Price/Cash Flow Average	42.88	-6.78	3.45	12.52	-13.22	-5.56	5.09	7.55	6.43	2.33	8.19	5.94	13.16	18.39	9.98
Price/Cash Flow High	57.63	-8.08	4.36	13.85	-15.69	-8.01	6.2	9.32	7.3	3.36	9.69	7.83	14.97	25.28	12.33
Price/Cash Flow Low	26.65	-5.7	2.79	11.01	-10.61	-3.79	4.23	5.2	4.57	1.33	5.88	4.64	11.42	14.35	6.79
Price/Free Cash Flow Average	22.28	-8.57	3.82	13.01	-20.66	-6.89	5.77	7.1	5.6	2.41	7.43	5.98	12.68	17.05	10.05
Price/Free Cash Flow High	29.94	-10.22	4.82	14.39	-24.52	-9.93	7.03	8.77	6.36	3.48	8.79	7.9	14.42	23.43	12.42
Price/Free Cash Flow Low	13.84	-7.21	3.09	11.44	-16.58	-4.69	4.8	4.89	3.99	1.37	5.33	4.67	11	13.3	6.84
EV/Sales Average	1.51	1.38	1.12	1.45	1.62	1.36	1.73	1.35	1.39	0.89	1.51	1.51	1.32	1.7	1.97
EV/Sales High	2	1.6	1.45	1.6	1.9	1.78	2	1.67	1.56	1.36	1.78	2.01	1.53	2.39	2.46
EV/Sales Low	0.97	1.2	0.88	1.28	1.32	1.05	1.53	0.94	1.04	0.44	1.07	1.16	1.12	1.29	1.32
EV/EBITDA Average	61.4	61.72	47.1	75.69	78.69	59.61	111.93	99.86	84.17	54.53	110.42	93.01	69.73	96.91	113.36
EV/EBITDA High	81.34	71.55	60.84	83.67	92.4	78.39	128.87	123.01	94.19	83	130.92	124.26	80.8	136.18	141.01
EV/EBITDA Low	39.44	53.56	37.02	66.61	64.2	46.01	98.84	69.11	62.8	26.96	78.83	71.59	59.08	73.82	75.96
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	14.25	14.21	21.3	22.67	18.83	22.2	26.47	18.41	26.95	33.64	46.95	38.91	46.1	70.72	83.48
High Price	22.19	17.71	21.39	23.18	26.63	23.5	27.32	30.56	28.23	35.11	52.4	55.52	46.71	79.41	88.72
Enterprise Value Average	2,062	2,158	2,172	3,152	3,709	3,432	4,995	4,040	4,578	3,298	7,041	6,530	5,681	8,331	10,787
Enterprise Value High	2,731	2,502	2,806	3,485	4,356	4,513	5,752	4,976	5,123	5,020	8,347	8,724	6,582	11,707	13,417
Enterprise Value Low	1,324	1,873	1,708	2,774	3,026	2,649	4,411	2,796	3,415	1,631	5,026	5,026	4,813	6,346	7,228

Shares Outstanding	117	124	143	149	151	150	159	159	154	155	157	158	152	153	152
Diluted Weighted Avg Shares	142	142	165	172	177	175	182	183	177	172	178	176	170	166	165
Basic Weighted Avg Shares	118	121	143	150	154	150	154	162	162	159	161	163	160	156	155
Revenue per Share	11.6	12.98	13.54	14.52	14.84	16.82	18.68	18.47	20.33	23.21	29	26.54	26.82	31.44	35.19
EBITDA per Share	0.28	0.29	0.32	0.28	0.31	0.38	0.29	0.25	0.34	0.38	0.4	0.43	0.51	0.55	0.61
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.71	1.15	1.13	1.18	0.6	0.52	1.12	2.38	2.66	2.99	4.89	3.83	3.03	4.45	4.16
Basic EPS from Cont Ops	0.71	1.21	1.21	1.2	0.6	0.54	1.19	2.44	2.78	3.16	5.11	4.06	3.27	4.69	4.4
Diluted EPS, GAAP	0.59	0.98	0.98	1.02	0.52	0.44	0.95	2.1	2.44	2.77	4.44	3.54	2.85	4.17	3.92
Diluted EPS from Cont Ops	0.59	1.03	1.05	1.04	0.52	0.47	1	2.15	2.54	2.93	4.64	3.76	3.07	4.39	4.14
Dividend per Share	- -	- -	- -	- -	- -	0.03	0.15	0.27	0.37	0.46	0.63	1.05	1.25	1.46	1.57
Cash Flow per Share	0.39	-2.19	4.91	1.67	-1.7	-2.93	4.41	3.28	3.87	10.43	5.41	7.09	3.12	3.14	7.2
Free Cash Flow per Basic Share	-0.12	-2.35	4.68	1.5	-2.15	-3.12	4.22	2.61	2.89	9.97	4.24	6.58	2.8	2.67	6.8
Cash & Equivalents per Share	11.72	16.84	17.29	14.73	15.83	27.21	28.97	31	27.14	28.32	25.28	23.49	23.01	19.19	17.22
Book Value per Share	2.42	3.25	3.84	4.86	5.29	5.9	6.77	8.53	10.69	13.15	17.2	19.51	21.35	24.42	26.93
Tangible Book Value per Share	7.71	8.68	8.96	9.85	9.81	10.03	10.59	11.72	12.37	14.95	17.95	19.52	19.3	22.38	23.96

Stifel Financial Corp

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)