SelectQuote, Inc.

SLQT

SLQTSelectQuote, Inc. US flag

New York Stock Exchange

0.94

USD

-0.09

- -

166.37MMarket Cap

Profitability (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	36.1	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	20.6	10.74	10	-21.92	-4.67	-2.83	3.89
Return on Capital (%)	- -	38.98	36.51	31.56	- -	- -	- -	28.99
Return on Invested Capital (%)	- -	29.75	17.36	14.97	- -	- -	- -	6.71
Gross Margin (%)	64.34	69.06	68.38	70.89	40.36	47.4	45.24	38.72
EBITDA Margin (%)	19.95	29.93	26.1	22.41	-36.21	3.94	6.77	5.83
Operating Margin (%)	18.47	28.53	24.59	20.67	-39.45	1.16	4.88	4.49
Incremental Operating Margin (%)	- -	51.2	17.65	15.5	- -	131.07	16.61	1.93
Pretax Margin (%)	17.77	28.04	19.64	16.99	-51.02	-6.89	-2.2	3.18
Profit Margin (%)	14.93	21.51	15.02	13.43	-38.94	-5.84	-2.58	3.12
Net Income to Common Margin (%)	9.52	17.76	-3.34	13.43	-38.94	-5.84	-2.58	1.64
Effective Tax Rate (%)	15.94	23.29	23.56	20.98	- -	- -	- -	1.92
Dvd Payout Ratio (%)	-48.47	-17.86	-1,006.67	- -	- -	- -	- -	-90.08
Sustainable Growth Rate (%)	- -	42.55	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	20	26	312	505	745	732	714	416
ST Debt	- -	4	- -	8	13	39	51	73
LT Debt	20	22	312	497	732	693	663	343
Total Debt/EBITDA	0.43	0.25	2.26	2.42	-2.69	18.54	7.97	4.68
Net Debt/EBITDA	0.4	0.25	-0.07	0.84	-2.04	15.59	7.15	3.96
Total Debt/EBIT	0.46	0.27	2.4	2.63	-2.47	63.18	11.06	6.07
Net Debt/EBIT	0.44	0.26	-0.07	0.91	-1.87	53.13	9.92	5.15
EBITDA to Interest Expense	50.19	60.84	5.62	7.11	-6.35	0.49	0.96	1.12
EBITDA-CapEx/Interest Expense	43.71	55.63	4.98	6.32	-7.14	0.38	0.83	0.98
EBIT to Interest Expense	46.45	58	5.29	6.56	-6.91	0.14	0.69	0.86
Interest Expense	1	2	25	29	44	81	94	79
Common Equity/Total Assets	43.88	49.48	-0.11	8.57	-13.6	-19.19	-22.45	-17.65
Long-Term Debt/Equity (%)	10.53	8.22	57.14	74.58	187.29	199.62	209.33	59.52
Long-Term Debt/Capital (%)	13.09	9.51	100.38	79.3	128.6	139.13	148.81	81.6
Long-Term Debt/Total Assets (%)	6.65	5.32	29.04	34.94	56.78	56.81	55.55	27.42
Total Debt/Equity (%)	10.55	9.71	57.14	75.75	190.5	210.91	225.29	72.27
Total Debt/Capital (%)	13.11	11.23	100.38	80.55	130.8	147	160.15	99.07
Total Debt/Total Assets (%)	6.66	6.28	29.04	35.49	57.75	60.02	59.78	33.29
Net Debt to Equity	10	9.5	-1.7	26.23	144.36	177.35	202.22	61.29
Net Debt/Capital (%)	12.51	11	88.77	51.32	131.73	148.4	158.98	91.04
EBITDA	47	101	138	208	-277	39	90	89
EBITDA-CapEx	41	92	123	185	-311	30	78	78
Operating Income (Loss)	43	96	130	192	-301	12	65	68

Liquidity (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.04	0.02	3.35	2.63	1.24	0.61	0.24	0.15
Current Ratio	3.44	3.1	5.36	4.44	3.55	2.65	1.91	1.6
Quick Ratio	3.29	2.9	4.78	4.42	3.43	2.55	1.79	1.48
CFO/Avg Current Liab	- -	- -	-0.96	-1.13	-3.04	-0.15	0.1	-0.06
Common Equity/Total Assets	43.88	49.48	-0.11	8.57	-13.6	-19.19	-22.45	-17.65
Long-Term Debt/Equity (%)	10.53	8.22	57.14	74.58	187.29	199.62	209.33	59.52
Long-Term Debt/Capital (%)	13.09	9.51	100.38	79.3	128.6	139.13	148.81	81.6
Long-Term Debt/Total Assets (%)	6.65	5.32	29.04	34.94	56.78	56.81	55.55	27.42
Total Debt/Equity (%)	10.55	9.71	57.14	75.75	190.5	210.91	225.29	72.27
Total Debt/Capital (%)	13.11	11.23	100.38	80.55	130.8	147	160.15	99.07
Total Debt/Total Assets (%)	6.66	6.28	29.04	35.49	57.75	60.02	59.78	33.29
CFO/Total Liabilities	-4.42	0.08	-11.7	-15.25	-37.63	-2.22	1.74	-1.73
CFO/CapEx	-0.8	0.01	-3.97	-5.02	-9.76	-2.12	1.31	-1.03
Altman's Z-Score	2.16	2.57	4.26	4.16	0.16	1.07	1.5	1.7

Working Capital (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	6.08	7.38	9.95	6.56	7.05	8.68	10.13
Days Sales Outstanding	- -	60.02	49.46	36.7	55.68	51.74	42.06	36.03
Inventory Turnover	- -	- -	- -	3,076.31	153.69	93.19	101.05	213.63
Days Inventory Outstanding	- -	- -	- -	0.12	2.37	3.92	3.61	1.71
Accounts Payable Turnover	- -	27.36	10.97	9.51	15.68	20.15	22.66	19.35
Accounts Payable Turnover Days	- -	13.34	33.28	38.38	23.28	18.12	16.11	18.86
Cash Conversion Cycle	- -	46.68	16.18	-1.57	34.77	37.54	29.56	18.88
Inventory to Cash Days	- -	60.02	49.46	36.58	53.31	47.82	38.44	34.33
Inventories	- -	- -	- -	- -	6	6	9	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	6	6	9	- -

Enterprise Value (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	2,470	3,137	407	324	465	419
- Cash & Cash Equivalents	1	1	321	286	141	83	43	32
+ Preferred Equity and Hybrid Capital	1	1	- -	- -	- -	- -	- -	224
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	20	26	312	505	745	732	714	416
Enterprise Value	20	26	2,460	3,356	1,011	973	1,136	1,027
Total Capital	151	228	311	627	570	498	446	420
Total Debt/Capital (%)	13.11	11.23	100.38	80.55	130.8	147	160.15	99.07
Total Debt / EV	1.01	0.99	0.13	0.15	0.74	0.75	0.63	0.4
EV/Sales	0.08	0.08	4.65	3.61	1.32	0.97	0.86	0.67
EV/EBITDA	0.42	0.26	17.81	16.11	- -	24.65	12.69	11.55
EV/EBIT	0.46	0.27	18.9	17.46	- -	83.97	17.6	14.99
EV/Cash Flow to Firm	- -	18.6	- -	- -	- -	19.9	9.08	15.52
EV/Free Cash Flow to Firm	10.06	2.57	- -	- -	- -	16.77	8.31	13.25
Diluted Market Cap	- -	- -	2,470	3,188	407	324	465	433
Diluted Enterprise Value	20	26	2,460	3,407	1,011	973	1,136	1,041
EV per Share	0.15	0.19	25.24	20.6	6.16	5.85	6.74	5.83
TTM Sales	234	337	529	930	764	1,003	1,322	1,527
TTM EBITDA	47	101	138	208	-277	39	90	89
TTM Operating Income	43	96	130	192	-301	12	65	68
TTM Cash Flow to Firm	-4	1	-43	-92	-305	49	125	66
TTM Free Cash Flow to Firm	2	10	-27	-69	-270	58	137	78

Multiples (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	-53.43	-34.49	-1.34	-31.6	17.29	-1,229.86
EV/EBIT	0.46	0.27	18.9	17.46	- -	83.97	17.6	14.99
Enterprise Value	20	26	2,460	3,356	1,011	973	1,136	1,027
Low Price	- -	- -	24.52	15.76	1.93	0.51	1.03	1.62
EV/Sales	0.08	0.08	4.65	3.61	1.32	0.97	0.86	0.67
EV/EBITDA	0.42	0.26	17.81	16.11	- -	24.65	12.69	11.55
Price/Earnings	- -	- -	- -	25.13	- -	- -	- -	16.75
Price/Earnings Average	- -	- -	-148.09	30.12	-4.65	-3.98	-8.3	22.25
Price/Earnings High	- -	- -	-160.04	43.05	-10.96	-8.34	-16.59	48.27
Price/Earnings Low	- -	- -	-135.31	20.56	-1.06	-1.45	-5.09	11.4
Price/Book Value	- -	- -	-2,110.75	25.71	-2.32	-1.38	-1.74	-1.9
Price/Book Value Average	- -	- -	-2,236.22	30.82	-7.88	-1	-1.06	-2.53
Price/Book Value High	- -	- -	-2,416.57	44.05	-18.58	-2.09	-2.11	-5.48
Price/Book Value Low	- -	- -	-2,043.25	21.04	-1.8	-0.36	-0.65	-1.29
Price/Tangible Book Value	- -	- -	5.24	5.75	1.29	1.11	1.77	1.38
Price/Tangible Book Value Average	- -	- -	5.55	6.89	4.4	0.8	1.08	1.83
Price/Tangible Book Value High	- -	- -	6	9.85	10.37	1.67	2.15	3.97
Price/Tangible Book Value Low	- -	- -	5.08	4.7	1.01	0.29	0.66	0.94
Price/Sales	- -	- -	4.67	3.37	0.53	0.32	0.35	0.27
Price/Sales Average	- -	- -	4.94	4.04	1.81	0.23	0.21	0.36
Price/Sales High	- -	- -	5.34	5.78	4.27	0.49	0.43	0.79
Price/Sales Low	- -	- -	4.52	2.76	0.41	0.08	0.13	0.19
Price/Cash Flow	- -	- -	-39.98	-27.18	-1.2	-16.72	30.53	-35.94
Price/Cash Flow Average	- -	- -	-42.35	-32.58	-4.08	-12.02	18.59	-47.74
Price/Cash Flow High	- -	- -	-45.77	-46.56	-9.63	-25.21	37.16	-103.58
Price/Cash Flow Low	- -	- -	-38.7	-22.24	-0.94	-4.37	11.39	-24.46
Price/Free Cash Flow Average	- -	- -	-56.6	-41.34	-4.55	-22.73	10.53	-1,633.69
Price/Free Cash Flow High	- -	- -	-61.17	-59.09	-10.73	-47.64	21.05	-3,544.89
Price/Free Cash Flow Low	- -	- -	-51.72	-28.22	-1.04	-8.26	6.45	-837.13
EV/Sales Average	0.08	0.08	4.93	4.28	2.6	0.88	0.72	0.76
EV/Sales High	0.08	0.08	5.32	6.02	5.06	1.13	0.94	1.19
EV/Sales Low	0.08	0.08	4.5	3	1.2	0.73	0.64	0.59
EV/EBITDA Average	0.42	0.26	18.87	19.1	-7.18	22.34	10.66	13.09
EV/EBITDA High	0.42	0.26	20.4	26.85	-13.96	28.81	13.82	20.42
EV/EBITDA Low	0.42	0.26	17.24	13.37	-3.33	18.58	9.43	10.04
EV/EBIT Average	0.46	0.27	20.03	20.7	-6.59	76.12	14.78	17
EV/EBIT High	0.46	0.27	21.65	29.1	-12.82	98.17	19.17	26.52
EV/EBIT Low	0.46	0.27	18.3	14.49	-3.05	63.31	13.08	13.04
Last Price	- -	- -	25.33	19.26	2.48	1.95	2.76	2.38
High Price	- -	- -	29	33	19.87	2.94	3.36	6.86
Enterprise Value Average	20	26	2,607	3,980	1,986	882	954	1,165
Enterprise Value High	20	26	2,818	5,594	3,864	1,137	1,237	1,816
Enterprise Value Low	20	26	2,381	2,786	921	733	845	893

Profitability (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	36.1	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	20.6	10.74	10	-21.92	-4.67	-2.83	3.89
Return on Capital (%)	- -	38.98	36.51	31.56	- -	- -	- -	28.99
Return on Invested Capital (%)	- -	29.75	17.36	14.97	- -	- -	- -	6.71
Gross Margin (%)	64.34	69.06	68.38	70.89	40.36	47.4	45.24	38.72
EBITDA Margin (%)	19.95	29.93	26.1	22.41	-36.21	3.94	6.77	5.83
Operating Margin (%)	18.47	28.53	24.59	20.67	-39.45	1.16	4.88	4.49
Incremental Operating Margin (%)	- -	51.2	17.65	15.5	- -	131.07	16.61	1.93
Pretax Margin (%)	17.77	28.04	19.64	16.99	-51.02	-6.89	-2.2	3.18
Profit Margin (%)	14.93	21.51	15.02	13.43	-38.94	-5.84	-2.58	3.12
Net Income to Common Margin (%)	9.52	17.76	-3.34	13.43	-38.94	-5.84	-2.58	1.64
Effective Tax Rate (%)	15.94	23.29	23.56	20.98	- -	- -	- -	1.92
Dvd Payout Ratio (%)	-48.47	-17.86	-1,006.67	- -	- -	- -	- -	-90.08
Sustainable Growth Rate (%)	- -	42.55	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	20	26	312	505	745	732	714	416
ST Debt	- -	4	- -	8	13	39	51	73
LT Debt	20	22	312	497	732	693	663	343
Total Debt/EBITDA	0.43	0.25	2.26	2.42	-2.69	18.54	7.97	4.68
Net Debt/EBITDA	0.4	0.25	-0.07	0.84	-2.04	15.59	7.15	3.96
Total Debt/EBIT	0.46	0.27	2.4	2.63	-2.47	63.18	11.06	6.07
Net Debt/EBIT	0.44	0.26	-0.07	0.91	-1.87	53.13	9.92	5.15
EBITDA to Interest Expense	50.19	60.84	5.62	7.11	-6.35	0.49	0.96	1.12
EBITDA-CapEx/Interest Expense	43.71	55.63	4.98	6.32	-7.14	0.38	0.83	0.98
EBIT to Interest Expense	46.45	58	5.29	6.56	-6.91	0.14	0.69	0.86
Interest Expense	1	2	25	29	44	81	94	79
Common Equity/Total Assets	43.88	49.48	-0.11	8.57	-13.6	-19.19	-22.45	-17.65
Long-Term Debt/Equity (%)	10.53	8.22	57.14	74.58	187.29	199.62	209.33	59.52
Long-Term Debt/Capital (%)	13.09	9.51	100.38	79.3	128.6	139.13	148.81	81.6
Long-Term Debt/Total Assets (%)	6.65	5.32	29.04	34.94	56.78	56.81	55.55	27.42
Total Debt/Equity (%)	10.55	9.71	57.14	75.75	190.5	210.91	225.29	72.27
Total Debt/Capital (%)	13.11	11.23	100.38	80.55	130.8	147	160.15	99.07
Total Debt/Total Assets (%)	6.66	6.28	29.04	35.49	57.75	60.02	59.78	33.29
Net Debt to Equity	10	9.5	-1.7	26.23	144.36	177.35	202.22	61.29
Net Debt/Capital (%)	12.51	11	88.77	51.32	131.73	148.4	158.98	91.04
EBITDA	47	101	138	208	-277	39	90	89
EBITDA-CapEx	41	92	123	185	-311	30	78	78
Operating Income (Loss)	43	96	130	192	-301	12	65	68

Liquidity (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.04	0.02	3.35	2.63	1.24	0.61	0.24	0.15
Current Ratio	3.44	3.1	5.36	4.44	3.55	2.65	1.91	1.6
Quick Ratio	3.29	2.9	4.78	4.42	3.43	2.55	1.79	1.48
CFO/Avg Current Liab	- -	- -	-0.96	-1.13	-3.04	-0.15	0.1	-0.06
Common Equity/Total Assets	43.88	49.48	-0.11	8.57	-13.6	-19.19	-22.45	-17.65
Long-Term Debt/Equity (%)	10.53	8.22	57.14	74.58	187.29	199.62	209.33	59.52
Long-Term Debt/Capital (%)	13.09	9.51	100.38	79.3	128.6	139.13	148.81	81.6
Long-Term Debt/Total Assets (%)	6.65	5.32	29.04	34.94	56.78	56.81	55.55	27.42
Total Debt/Equity (%)	10.55	9.71	57.14	75.75	190.5	210.91	225.29	72.27
Total Debt/Capital (%)	13.11	11.23	100.38	80.55	130.8	147	160.15	99.07
Total Debt/Total Assets (%)	6.66	6.28	29.04	35.49	57.75	60.02	59.78	33.29
CFO/Total Liabilities	-4.42	0.08	-11.7	-15.25	-37.63	-2.22	1.74	-1.73
CFO/CapEx	-0.8	0.01	-3.97	-5.02	-9.76	-2.12	1.31	-1.03
Altman's Z-Score	2.16	2.57	4.26	4.16	0.16	1.07	1.5	1.7

Working Capital (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	6.08	7.38	9.95	6.56	7.05	8.68	10.13
Days Sales Outstanding	- -	60.02	49.46	36.7	55.68	51.74	42.06	36.03
Inventory Turnover	- -	- -	- -	3,076.31	153.69	93.19	101.05	213.63
Days Inventory Outstanding	- -	- -	- -	0.12	2.37	3.92	3.61	1.71
Accounts Payable Turnover	- -	27.36	10.97	9.51	15.68	20.15	22.66	19.35
Accounts Payable Turnover Days	- -	13.34	33.28	38.38	23.28	18.12	16.11	18.86
Cash Conversion Cycle	- -	46.68	16.18	-1.57	34.77	37.54	29.56	18.88
Inventory to Cash Days	- -	60.02	49.46	36.58	53.31	47.82	38.44	34.33
Inventories	- -	- -	- -	- -	6	6	9	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	6	6	9	- -

Enterprise Value (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	2,470	3,137	407	324	465	419
- Cash & Cash Equivalents	1	1	321	286	141	83	43	32
+ Preferred Equity and Hybrid Capital	1	1	- -	- -	- -	- -	- -	224
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	20	26	312	505	745	732	714	416
Enterprise Value	20	26	2,460	3,356	1,011	973	1,136	1,027
Total Capital	151	228	311	627	570	498	446	420
Total Debt/Capital (%)	13.11	11.23	100.38	80.55	130.8	147	160.15	99.07
Total Debt / EV	1.01	0.99	0.13	0.15	0.74	0.75	0.63	0.4
EV/Sales	0.08	0.08	4.65	3.61	1.32	0.97	0.86	0.67
EV/EBITDA	0.42	0.26	17.81	16.11	- -	24.65	12.69	11.55
EV/EBIT	0.46	0.27	18.9	17.46	- -	83.97	17.6	14.99
EV/Cash Flow to Firm	- -	18.6	- -	- -	- -	19.9	9.08	15.52
EV/Free Cash Flow to Firm	10.06	2.57	- -	- -	- -	16.77	8.31	13.25
Diluted Market Cap	- -	- -	2,470	3,188	407	324	465	433
Diluted Enterprise Value	20	26	2,460	3,407	1,011	973	1,136	1,041
EV per Share	0.15	0.19	25.24	20.6	6.16	5.85	6.74	5.83
TTM Sales	234	337	529	930	764	1,003	1,322	1,527
TTM EBITDA	47	101	138	208	-277	39	90	89
TTM Operating Income	43	96	130	192	-301	12	65	68
TTM Cash Flow to Firm	-4	1	-43	-92	-305	49	125	66
TTM Free Cash Flow to Firm	2	10	-27	-69	-270	58	137	78

Multiples (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	-53.43	-34.49	-1.34	-31.6	17.29	-1,229.86
EV/EBIT	0.46	0.27	18.9	17.46	- -	83.97	17.6	14.99
Enterprise Value	20	26	2,460	3,356	1,011	973	1,136	1,027
Low Price	- -	- -	24.52	15.76	1.93	0.51	1.03	1.62
EV/Sales	0.08	0.08	4.65	3.61	1.32	0.97	0.86	0.67
EV/EBITDA	0.42	0.26	17.81	16.11	- -	24.65	12.69	11.55
Price/Earnings	- -	- -	- -	25.13	- -	- -	- -	16.75
Price/Earnings Average	- -	- -	-148.09	30.12	-4.65	-3.98	-8.3	22.25
Price/Earnings High	- -	- -	-160.04	43.05	-10.96	-8.34	-16.59	48.27
Price/Earnings Low	- -	- -	-135.31	20.56	-1.06	-1.45	-5.09	11.4
Price/Book Value	- -	- -	-2,110.75	25.71	-2.32	-1.38	-1.74	-1.9
Price/Book Value Average	- -	- -	-2,236.22	30.82	-7.88	-1	-1.06	-2.53
Price/Book Value High	- -	- -	-2,416.57	44.05	-18.58	-2.09	-2.11	-5.48
Price/Book Value Low	- -	- -	-2,043.25	21.04	-1.8	-0.36	-0.65	-1.29
Price/Tangible Book Value	- -	- -	5.24	5.75	1.29	1.11	1.77	1.38
Price/Tangible Book Value Average	- -	- -	5.55	6.89	4.4	0.8	1.08	1.83
Price/Tangible Book Value High	- -	- -	6	9.85	10.37	1.67	2.15	3.97
Price/Tangible Book Value Low	- -	- -	5.08	4.7	1.01	0.29	0.66	0.94
Price/Sales	- -	- -	4.67	3.37	0.53	0.32	0.35	0.27
Price/Sales Average	- -	- -	4.94	4.04	1.81	0.23	0.21	0.36
Price/Sales High	- -	- -	5.34	5.78	4.27	0.49	0.43	0.79
Price/Sales Low	- -	- -	4.52	2.76	0.41	0.08	0.13	0.19
Price/Cash Flow	- -	- -	-39.98	-27.18	-1.2	-16.72	30.53	-35.94
Price/Cash Flow Average	- -	- -	-42.35	-32.58	-4.08	-12.02	18.59	-47.74
Price/Cash Flow High	- -	- -	-45.77	-46.56	-9.63	-25.21	37.16	-103.58
Price/Cash Flow Low	- -	- -	-38.7	-22.24	-0.94	-4.37	11.39	-24.46
Price/Free Cash Flow Average	- -	- -	-56.6	-41.34	-4.55	-22.73	10.53	-1,633.69
Price/Free Cash Flow High	- -	- -	-61.17	-59.09	-10.73	-47.64	21.05	-3,544.89
Price/Free Cash Flow Low	- -	- -	-51.72	-28.22	-1.04	-8.26	6.45	-837.13
EV/Sales Average	0.08	0.08	4.93	4.28	2.6	0.88	0.72	0.76
EV/Sales High	0.08	0.08	5.32	6.02	5.06	1.13	0.94	1.19
EV/Sales Low	0.08	0.08	4.5	3	1.2	0.73	0.64	0.59
EV/EBITDA Average	0.42	0.26	18.87	19.1	-7.18	22.34	10.66	13.09
EV/EBITDA High	0.42	0.26	20.4	26.85	-13.96	28.81	13.82	20.42
EV/EBITDA Low	0.42	0.26	17.24	13.37	-3.33	18.58	9.43	10.04
EV/EBIT Average	0.46	0.27	20.03	20.7	-6.59	76.12	14.78	17
EV/EBIT High	0.46	0.27	21.65	29.1	-12.82	98.17	19.17	26.52
EV/EBIT Low	0.46	0.27	18.3	14.49	-3.05	63.31	13.08	13.04
Last Price	- -	- -	25.33	19.26	2.48	1.95	2.76	2.38
High Price	- -	- -	29	33	19.87	2.94	3.36	6.86
Enterprise Value Average	20	26	2,607	3,980	1,986	882	954	1,165
Enterprise Value High	20	26	2,818	5,594	3,864	1,137	1,237	1,816
Enterprise Value Low	20	26	2,381	2,786	921	733	845	893

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	163	163	162	164	164	167	169	173
Diluted Weighted Avg Shares	138	138	97	166	164	166	169	182
Basic Weighted Avg Shares	134	134	97	163	164	166	169	176
Revenue per Share	1.74	2.52	5.43	5.71	4.66	6.04	7.84	8.67
EBITDA per Share	0.35	0.75	1.42	1.28	-1.69	0.24	0.53	0.51
Operating Income per Share	0.32	0.72	1.33	1.18	-1.84	0.07	0.38	0.39
Basic EPS, GAAP	0.17	0.45	-0.18	0.77	-1.81	-0.35	-0.2	0.14
Basic EPS from Cont Ops	0.26	0.54	0.82	0.77	-1.81	-0.35	-0.2	0.27
Diluted EPS, GAAP	0.16	0.43	-0.18	0.75	-1.81	-0.35	-0.2	0.14
Diluted EPS from Cont Ops	0.25	0.53	0.82	0.75	-1.81	-0.35	-0.2	0.26
Dividend per Share	0.01	0.01	2.82	- -	- -	- -	- -	- -
Cash Flow per Share	-0.04	- -	-0.63	-0.71	-2.06	-0.12	0.09	-0.07
Free Cash Flow per Basic Share	-0.08	-0.06	-0.79	-0.85	-2.27	-0.17	0.02	-0.13
Cash & Equivalents per Share	0.01	- -	3.29	1.76	0.86	0.5	0.25	0.18
Book Value per Share	0.97	1.5	-0.01	0.75	-1.07	-1.41	-1.59	-1.25
Tangible Book Value per Share	1.35	1.88	4.83	3.35	1.92	1.76	1.56	1.73

SelectQuote, 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)