StubHub Holdings, Inc.

STUB

STUBStubHub Holdings, Inc. US flag

New York Stock Exchange

13.42

USD

+0.56

- -

4.71BMarket Cap

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-35.37	-13.64	-5.96	8.7	-0.06	-37.56
Return on Capital (%)	- -	- -	- -	- -	- -	-1.2	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	-0.31	- -
Gross Margin (%)	77.65	4.04	86.77	82.1	83.05	81.13	82.01
EBITDA Margin (%)	-25.34	-1,324.72	-23.91	-12.77	20.18	9.18	-75.54
Operating Margin (%)	-25.51	-1,865.74	-57.07	-20.97	18.52	7.8	-77.01
Incremental Operating Margin (%)	- -	- -	- -	- -	142.19	-28.59	- -
Pretax Margin (%)	-24.87	-2,486.72	-90.71	-23.97	6.26	2.1	-88.55
Profit Margin (%)	-29.21	-2,555.23	-93.63	-25.17	29.63	-0.16	-109.21
Net Income to Common Margin (%)	-29.21	-2,695.25	-105.93	-30.69	25.93	-3.11	-114.16
Effective Tax Rate (%)	- -	- -	- -	- -	- -	107.51	- -
Dvd Payout Ratio (%)	-8.39	5.18	11.61	17.98	-14.28	94.92	4.34
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	23	2,484	2,437	2,401	2,408	2,332	1,507
ST Debt	23	20	20	20	20	20	- -
LT Debt	- -	2,464	2,417	2,381	2,388	2,312	1,507
Total Debt/EBITDA	-0.44	-5.26	-15.15	-18.14	8.73	14.34	-1.14
Net Debt/EBITDA	4.61	-3.84	-11.71	-15.33	5.91	8.18	-0.2
Total Debt/EBIT	-0.43	-3.74	-6.35	-11.04	9.51	16.89	-1.12
Net Debt/EBIT	4.58	-2.72	-4.9	-9.33	6.45	9.64	-0.2
EBITDA to Interest Expense	-14.33	-4.49	-1.19	-1.11	1.77	0.9	-9.41
EBITDA-CapEx/Interest Expense	-14.66	-4.5	-1.21	-1.12	1.75	0.88	-9.43
EBIT to Interest Expense	-14.43	-6.32	-2.84	-1.82	1.62	0.77	-9.6
Interest Expense	4	105	135	120	156	180	140
Common Equity/Total Assets	-22.94	-20.4	-36.6	-43.91	-29.7	-29.1	-67.48
Long-Term Debt/Equity (%)	- -	233.15	364.71	452.26	261.26	256.08	127.32
Long-Term Debt/Capital (%)	- -	128.27	186.47	272.04	169.93	174.58	-79.18
Long-Term Debt/Total Assets (%)	- -	51.05	54.79	54.82	47.99	45.39	29.82
Total Debt/Equity (%)	68.29	235.07	367.77	456.11	263.48	258.25	127.32
Total Debt/Capital (%)	-46.26	129.33	188.03	274.36	171.37	176.05	-79.18
Total Debt/Total Assets (%)	7.26	51.47	55.25	55.29	48.4	45.77	29.82
Net Debt to Equity	-722.48	171.38	284.16	385.38	178.6	147.38	22.42
Net Debt/Capital (%)	76.99	145.15	253.76	403.46	259.32	411.48	-8.44
EBITDA	-54	-472	-161	-132	276	163	-1,318
EBITDA-CapEx	-55	-473	-164	-134	273	159	-1,321
Operating Income (Loss)	-54	-665	-384	-217	253	138	-1,344

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	1.07	0.98	0.77	0.43	0.82	0.9	0.99
Current Ratio	1.12	1.09	0.89	0.5	0.9	0.95	1.04
Quick Ratio	1.09	1.02	0.82	0.44	0.84	0.91	1
CFO/Avg Current Liab	- -	-0.54	-0.19	-0.06	0.34	0.26	0.16
Common Equity/Total Assets	-22.94	-20.4	-36.6	-43.91	-29.7	-29.1	-67.48
Long-Term Debt/Equity (%)	- -	233.15	364.71	452.26	261.26	256.08	127.32
Long-Term Debt/Capital (%)	- -	128.27	186.47	272.04	169.93	174.58	-79.18
Long-Term Debt/Total Assets (%)	- -	51.05	54.79	54.82	47.99	45.39	29.82
Total Debt/Equity (%)	68.29	235.07	367.77	456.11	263.48	258.25	127.32
Total Debt/Capital (%)	-46.26	129.33	188.03	274.36	171.37	176.05	-79.18
Total Debt/Total Assets (%)	7.26	51.47	55.25	55.29	48.4	45.77	29.82
CFO/Total Liabilities	-50.05	-6.69	-3.63	-1.25	7.57	6.24	4.98
CFO/CapEx	-116.14	-239.48	-38.27	-28.84	89.67	69.69	67.62
Altman's Z-Score	-0.1	-4.1	-4.15	-4.14	-0.01	0.03	-4.39

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	91.5	167.09	166.3	155.08	194.92	281.89
Days Sales Outstanding	- -	3.99	2.18	2.19	2.35	1.87	1.29
Inventory Turnover	- -	- -	- -	- -	- -	41.39	24.75
Days Inventory Outstanding	- -	- -	- -	- -	- -	8.82	14.75
Accounts Payable Turnover	- -	1.38	1.8	3.14	4.13	4.48	3.34
Accounts Payable Turnover Days	- -	265.36	203.21	116.32	88.32	81.53	109.19
Cash Conversion Cycle	- -	-261.37	-201.03	-114.13	-85.97	-70.84	-93.15
Inventory to Cash Days	- -	3.99	2.18	2.19	2.35	-6.95	-13.45
Inventories	- -	- -	- -	- -	- -	16	9
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	16	9

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	4,310
- Cash & Cash Equivalents	271	673	554	372	776	1,001	1,242
+ Preferred Equity and Hybrid Capital	- -	421	474	381	475	475	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	23	2,484	2,437	2,401	2,408	2,332	1,507
Enterprise Value	-247	2,232	2,357	2,410	2,107	1,805	4,576
Total Capital	-50	1,921	1,296	875	1,405	1,324	-1,903
Total Debt/Capital (%)	-46.26	129.33	188.03	274.36	171.37	176.05	-79.18
Total Debt / EV	-0.09	1.11	1.03	1	1.14	1.29	0.33
EV/Sales	- -	62.64	3.5	2.32	1.54	1.02	2.62
EV/EBITDA	- -	- -	- -	- -	7.64	11.1	- -
EV/EBIT	- -	- -	- -	- -	8.32	13.08	- -
EV/Cash Flow to Firm	- -	- -	645.85	30.81	2.02	7.28	12.53
EV/Free Cash Flow to Firm	- -	- -	327.08	30.17	2.01	7.17	12.43
Diluted Market Cap	- -	- -	- -	- -	- -	- -	4,319
Diluted Enterprise Value	-247	2,232	2,357	2,410	2,107	1,805	4,585
EV per Share	- -	6.78	7.16	7.32	6.4	5.49	14.36
TTM Sales	212	36	673	1,037	1,368	1,771	1,745
TTM EBITDA	-54	-472	-161	-132	276	163	-1,318
TTM Operating Income	-54	-665	-384	-217	253	138	-1,344
TTM Cash Flow to Firm	-140	-144	4	78	1,046	248	365
TTM Free Cash Flow to Firm	-138	-143	7	80	1,049	252	368

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	- -	- -	- -	- -	22.1
EV/EBIT	- -	- -	- -	- -	8.32	13.08	- -
Enterprise Value	-247	2,232	2,357	2,410	2,107	1,805	4,576
Low Price	- -	- -	- -	- -	- -	- -	9.83
EV/Sales	- -	62.64	3.5	2.32	1.54	1.02	2.62
EV/EBITDA	- -	- -	- -	- -	7.64	11.1	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	-2.57
Price/Earnings High	- -	- -	- -	- -	- -	- -	-4.46
Price/Earnings Low	- -	- -	- -	- -	- -	- -	-1.57
Price/Book Value	- -	- -	- -	- -	- -	- -	-1.26
Price/Book Value Average	- -	- -	- -	- -	- -	- -	-1.5
Price/Book Value High	- -	- -	- -	- -	- -	- -	-2.61
Price/Book Value Low	- -	- -	- -	- -	- -	- -	-0.92
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	-1.79
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	-2.13
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	-3.69
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	-1.3
Price/Sales	- -	- -	- -	- -	- -	- -	2.47
Price/Sales Average	- -	- -	- -	- -	- -	- -	2.93
Price/Sales High	- -	- -	- -	- -	- -	- -	5.09
Price/Sales Low	- -	- -	- -	- -	- -	- -	1.79
Price/Cash Flow	- -	- -	- -	- -	- -	- -	22.38
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	26.59
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	46.14
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	16.26
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	26.26
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	45.56
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	16.06
EV/Sales Average	- -	62.64	3.5	2.32	1.54	1.02	3.09
EV/Sales High	- -	62.64	3.5	2.32	1.54	1.02	5.24
EV/Sales Low	- -	62.64	3.5	2.32	1.54	1.02	1.95
EV/EBITDA Average	4.61	-4.73	-14.65	-18.21	7.64	11.1	-4.09
EV/EBITDA High	4.61	-4.73	-14.65	-18.21	7.64	11.1	-6.94
EV/EBITDA Low	4.61	-4.73	-14.65	-18.21	7.64	11.1	-2.58
EV/EBIT Average	4.58	-3.36	-6.14	-11.08	8.32	13.08	-4.01
EV/EBIT High	4.58	-3.36	-6.14	-11.08	8.32	13.08	-6.81
EV/EBIT Low	4.58	-3.36	-6.14	-11.08	8.32	13.08	-2.53
Last Price	- -	- -	- -	- -	- -	- -	13.53
High Price	- -	- -	- -	- -	- -	- -	27.89
Enterprise Value Average	-247	2,232	2,357	2,410	2,107	1,805	5,386
Enterprise Value High	-247	2,232	2,357	2,410	2,107	1,805	9,150
Enterprise Value Low	-247	2,232	2,357	2,410	2,107	1,805	3,397

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-35.37	-13.64	-5.96	8.7	-0.06	-37.56
Return on Capital (%)	- -	- -	- -	- -	- -	-1.2	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	-0.31	- -
Gross Margin (%)	77.65	4.04	86.77	82.1	83.05	81.13	82.01
EBITDA Margin (%)	-25.34	-1,324.72	-23.91	-12.77	20.18	9.18	-75.54
Operating Margin (%)	-25.51	-1,865.74	-57.07	-20.97	18.52	7.8	-77.01
Incremental Operating Margin (%)	- -	- -	- -	- -	142.19	-28.59	- -
Pretax Margin (%)	-24.87	-2,486.72	-90.71	-23.97	6.26	2.1	-88.55
Profit Margin (%)	-29.21	-2,555.23	-93.63	-25.17	29.63	-0.16	-109.21
Net Income to Common Margin (%)	-29.21	-2,695.25	-105.93	-30.69	25.93	-3.11	-114.16
Effective Tax Rate (%)	- -	- -	- -	- -	- -	107.51	- -
Dvd Payout Ratio (%)	-8.39	5.18	11.61	17.98	-14.28	94.92	4.34
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	23	2,484	2,437	2,401	2,408	2,332	1,507
ST Debt	23	20	20	20	20	20	- -
LT Debt	- -	2,464	2,417	2,381	2,388	2,312	1,507
Total Debt/EBITDA	-0.44	-5.26	-15.15	-18.14	8.73	14.34	-1.14
Net Debt/EBITDA	4.61	-3.84	-11.71	-15.33	5.91	8.18	-0.2
Total Debt/EBIT	-0.43	-3.74	-6.35	-11.04	9.51	16.89	-1.12
Net Debt/EBIT	4.58	-2.72	-4.9	-9.33	6.45	9.64	-0.2
EBITDA to Interest Expense	-14.33	-4.49	-1.19	-1.11	1.77	0.9	-9.41
EBITDA-CapEx/Interest Expense	-14.66	-4.5	-1.21	-1.12	1.75	0.88	-9.43
EBIT to Interest Expense	-14.43	-6.32	-2.84	-1.82	1.62	0.77	-9.6
Interest Expense	4	105	135	120	156	180	140
Common Equity/Total Assets	-22.94	-20.4	-36.6	-43.91	-29.7	-29.1	-67.48
Long-Term Debt/Equity (%)	- -	233.15	364.71	452.26	261.26	256.08	127.32
Long-Term Debt/Capital (%)	- -	128.27	186.47	272.04	169.93	174.58	-79.18
Long-Term Debt/Total Assets (%)	- -	51.05	54.79	54.82	47.99	45.39	29.82
Total Debt/Equity (%)	68.29	235.07	367.77	456.11	263.48	258.25	127.32
Total Debt/Capital (%)	-46.26	129.33	188.03	274.36	171.37	176.05	-79.18
Total Debt/Total Assets (%)	7.26	51.47	55.25	55.29	48.4	45.77	29.82
Net Debt to Equity	-722.48	171.38	284.16	385.38	178.6	147.38	22.42
Net Debt/Capital (%)	76.99	145.15	253.76	403.46	259.32	411.48	-8.44
EBITDA	-54	-472	-161	-132	276	163	-1,318
EBITDA-CapEx	-55	-473	-164	-134	273	159	-1,321
Operating Income (Loss)	-54	-665	-384	-217	253	138	-1,344

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	1.07	0.98	0.77	0.43	0.82	0.9	0.99
Current Ratio	1.12	1.09	0.89	0.5	0.9	0.95	1.04
Quick Ratio	1.09	1.02	0.82	0.44	0.84	0.91	1
CFO/Avg Current Liab	- -	-0.54	-0.19	-0.06	0.34	0.26	0.16
Common Equity/Total Assets	-22.94	-20.4	-36.6	-43.91	-29.7	-29.1	-67.48
Long-Term Debt/Equity (%)	- -	233.15	364.71	452.26	261.26	256.08	127.32
Long-Term Debt/Capital (%)	- -	128.27	186.47	272.04	169.93	174.58	-79.18
Long-Term Debt/Total Assets (%)	- -	51.05	54.79	54.82	47.99	45.39	29.82
Total Debt/Equity (%)	68.29	235.07	367.77	456.11	263.48	258.25	127.32
Total Debt/Capital (%)	-46.26	129.33	188.03	274.36	171.37	176.05	-79.18
Total Debt/Total Assets (%)	7.26	51.47	55.25	55.29	48.4	45.77	29.82
CFO/Total Liabilities	-50.05	-6.69	-3.63	-1.25	7.57	6.24	4.98
CFO/CapEx	-116.14	-239.48	-38.27	-28.84	89.67	69.69	67.62
Altman's Z-Score	-0.1	-4.1	-4.15	-4.14	-0.01	0.03	-4.39

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	91.5	167.09	166.3	155.08	194.92	281.89
Days Sales Outstanding	- -	3.99	2.18	2.19	2.35	1.87	1.29
Inventory Turnover	- -	- -	- -	- -	- -	41.39	24.75
Days Inventory Outstanding	- -	- -	- -	- -	- -	8.82	14.75
Accounts Payable Turnover	- -	1.38	1.8	3.14	4.13	4.48	3.34
Accounts Payable Turnover Days	- -	265.36	203.21	116.32	88.32	81.53	109.19
Cash Conversion Cycle	- -	-261.37	-201.03	-114.13	-85.97	-70.84	-93.15
Inventory to Cash Days	- -	3.99	2.18	2.19	2.35	-6.95	-13.45
Inventories	- -	- -	- -	- -	- -	16	9
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	16	9

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	4,310
- Cash & Cash Equivalents	271	673	554	372	776	1,001	1,242
+ Preferred Equity and Hybrid Capital	- -	421	474	381	475	475	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	23	2,484	2,437	2,401	2,408	2,332	1,507
Enterprise Value	-247	2,232	2,357	2,410	2,107	1,805	4,576
Total Capital	-50	1,921	1,296	875	1,405	1,324	-1,903
Total Debt/Capital (%)	-46.26	129.33	188.03	274.36	171.37	176.05	-79.18
Total Debt / EV	-0.09	1.11	1.03	1	1.14	1.29	0.33
EV/Sales	- -	62.64	3.5	2.32	1.54	1.02	2.62
EV/EBITDA	- -	- -	- -	- -	7.64	11.1	- -
EV/EBIT	- -	- -	- -	- -	8.32	13.08	- -
EV/Cash Flow to Firm	- -	- -	645.85	30.81	2.02	7.28	12.53
EV/Free Cash Flow to Firm	- -	- -	327.08	30.17	2.01	7.17	12.43
Diluted Market Cap	- -	- -	- -	- -	- -	- -	4,319
Diluted Enterprise Value	-247	2,232	2,357	2,410	2,107	1,805	4,585
EV per Share	- -	6.78	7.16	7.32	6.4	5.49	14.36
TTM Sales	212	36	673	1,037	1,368	1,771	1,745
TTM EBITDA	-54	-472	-161	-132	276	163	-1,318
TTM Operating Income	-54	-665	-384	-217	253	138	-1,344
TTM Cash Flow to Firm	-140	-144	4	78	1,046	248	365
TTM Free Cash Flow to Firm	-138	-143	7	80	1,049	252	368

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	- -	- -	- -	- -	22.1
EV/EBIT	- -	- -	- -	- -	8.32	13.08	- -
Enterprise Value	-247	2,232	2,357	2,410	2,107	1,805	4,576
Low Price	- -	- -	- -	- -	- -	- -	9.83
EV/Sales	- -	62.64	3.5	2.32	1.54	1.02	2.62
EV/EBITDA	- -	- -	- -	- -	7.64	11.1	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	-2.57
Price/Earnings High	- -	- -	- -	- -	- -	- -	-4.46
Price/Earnings Low	- -	- -	- -	- -	- -	- -	-1.57
Price/Book Value	- -	- -	- -	- -	- -	- -	-1.26
Price/Book Value Average	- -	- -	- -	- -	- -	- -	-1.5
Price/Book Value High	- -	- -	- -	- -	- -	- -	-2.61
Price/Book Value Low	- -	- -	- -	- -	- -	- -	-0.92
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	-1.79
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	-2.13
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	-3.69
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	-1.3
Price/Sales	- -	- -	- -	- -	- -	- -	2.47
Price/Sales Average	- -	- -	- -	- -	- -	- -	2.93
Price/Sales High	- -	- -	- -	- -	- -	- -	5.09
Price/Sales Low	- -	- -	- -	- -	- -	- -	1.79
Price/Cash Flow	- -	- -	- -	- -	- -	- -	22.38
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	26.59
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	46.14
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	16.26
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	26.26
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	45.56
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	16.06
EV/Sales Average	- -	62.64	3.5	2.32	1.54	1.02	3.09
EV/Sales High	- -	62.64	3.5	2.32	1.54	1.02	5.24
EV/Sales Low	- -	62.64	3.5	2.32	1.54	1.02	1.95
EV/EBITDA Average	4.61	-4.73	-14.65	-18.21	7.64	11.1	-4.09
EV/EBITDA High	4.61	-4.73	-14.65	-18.21	7.64	11.1	-6.94
EV/EBITDA Low	4.61	-4.73	-14.65	-18.21	7.64	11.1	-2.58
EV/EBIT Average	4.58	-3.36	-6.14	-11.08	8.32	13.08	-4.01
EV/EBIT High	4.58	-3.36	-6.14	-11.08	8.32	13.08	-6.81
EV/EBIT Low	4.58	-3.36	-6.14	-11.08	8.32	13.08	-2.53
Last Price	- -	- -	- -	- -	- -	- -	13.53
High Price	- -	- -	- -	- -	- -	- -	27.89
Enterprise Value Average	-247	2,232	2,357	2,410	2,107	1,805	5,386
Enterprise Value High	-247	2,232	2,357	2,410	2,107	1,805	9,150
Enterprise Value Low	-247	2,232	2,357	2,410	2,107	1,805	3,397

Shares Outstanding	368	368	368	368	368	368	346
Diluted Weighted Avg Shares	329	329	329	329	329	329	319
Basic Weighted Avg Shares	329	329	329	329	329	329	319
Revenue per Share	0.64	0.11	2.04	3.15	4.16	5.38	5.48
EBITDA per Share	-0.16	-1.43	-0.49	-0.4	0.84	0.49	-4.14
Operating Income per Share	-0.16	-2.02	-1.17	-0.66	0.77	0.42	-4.22
Basic EPS, GAAP	-0.19	-2.92	-2.17	-0.97	1.08	-0.17	-6.25
Basic EPS from Cont Ops	-0.19	-2.77	-1.91	-0.79	1.23	-0.01	-5.98
Diluted EPS, GAAP	-0.19	-2.92	-2.17	-0.97	1.08	-0.17	-6.24
Diluted EPS from Cont Ops	-0.19	-2.77	-1.91	-0.79	1.23	-0.01	-5.97
Dividend per Share	0.02	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.44	-0.77	-0.41	-0.14	0.93	0.79	0.6
Free Cash Flow per Basic Share	-0.44	-0.77	-0.42	-0.15	0.92	0.78	0.6
Cash & Equivalents per Share	0.82	2.05	1.68	1.13	2.36	3.04	3.9
Book Value per Share	-0.22	-2.99	-4.91	-5.8	-4.49	-4.5	-10.7
Tangible Book Value per Share	0.1	-10.17	-10.67	-10.65	-9.7	-9.67	-7.55

StubHub Holdings, 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)