Vor Biopharma Inc.

VOR

VORVor Biopharma Inc. US flag

NASDAQ Global Select

20.05

USD

+2.60

- -

137.42MMarket Cap

Profitability (USD)

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 (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-200.11	-101.1	-43.26	-33.99	-47.38	-68.57	-229.31
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	14.06	12.03	1.75	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

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	4	- -	18	18	39	36	32	3
ST Debt	4	- -	1	2	3	4	4	- -
LT Debt	- -	- -	17	16	36	32	28	3
Total Debt/EBITDA	-1.57	- -	-0.43	-0.27	-0.43	-0.29	-0.27	-0.01
Net Debt/EBITDA	-1.24	0.63	1.14	1.77	0.63	0.26	0.7	1.08
Total Debt/EBIT	-1.56	- -	-0.42	-0.26	-0.42	-0.28	-0.26	-0.01
Net Debt/EBIT	-1.23	0.62	1.12	1.74	0.62	0.25	0.68	1.07
EBITDA to Interest Expense	-2.83	-16.98	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-2.83	-18.21	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	-2.85	-17.13	- -	- -	- -	- -	- -	- -
Interest Expense	1	1	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-699.9	-182.04	-80.65	-53.64	-74.23	-171.64	-319.81	-248.41
Long-Term Debt/Equity (%)	- -	- -	36.11	7.48	14.22	21.12	28.57	- -
Long-Term Debt/Capital (%)	- -	- -	27.06	-14.43	-19.44	-10.46	-6.5	-0.24
Long-Term Debt/Total Assets (%)	- -	- -	22.96	6.67	11.91	16.07	19.33	0.59
Total Debt/Equity (%)	-65.89	- -	37.9	8.33	15.53	23.66	32.93	-1.83
Total Debt/Capital (%)	-172.36	- -	28.4	-16.07	-21.23	-11.71	-7.49	-0.26
Total Debt/Total Assets (%)	442.8	- -	24.1	7.43	13	18	22.28	0.65
Net Debt to Equity	-52.16	-84.63	-100.56	-55.4	-23.03	-20.81	-84.78	241.3
Net Debt/Capital (%)	-100.4	-903.07	-305.91	51.66	23.94	9.34	16.16	25.64
EBITDA	-3	-10	-43	-68	-91	-123	-118	-369
EBITDA-CapEx	-3	-11	-47	-71	-99	-124	-118	-370
Operating Income (Loss)	-3	-10	-43	-69	-93	-126	-121	-372

Liquidity (USD)

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	0.12	2.96	4.76	20.43	17.55	8.81	4.94	18.08
Current Ratio	0.12	3.45	4.81	21.12	18.06	9.04	5.19	18.2
Quick Ratio	0.12	2.96	4.76	20.43	17.55	8.81	4.94	18.08
CFO/Avg Current Liab	- -	-1.98	-5.86	-6.79	-7.32	-6.99	-5.83	-6.52
Common Equity/Total Assets	-699.9	-182.04	-80.65	-53.64	-74.23	-171.64	-319.81	-248.41
Long-Term Debt/Equity (%)	- -	- -	36.11	7.48	14.22	21.12	28.57	- -
Long-Term Debt/Capital (%)	- -	- -	27.06	-14.43	-19.44	-10.46	-6.5	-0.24
Long-Term Debt/Total Assets (%)	- -	- -	22.96	6.67	11.91	16.07	19.33	0.59
Total Debt/Equity (%)	-65.89	- -	37.9	8.33	15.53	23.66	32.93	-1.83
Total Debt/Capital (%)	-172.36	- -	28.4	-16.07	-21.23	-11.71	-7.49	-0.26
Total Debt/Total Assets (%)	442.8	- -	24.1	7.43	13	18	22.28	0.65
CFO/Total Liabilities	-34.23	-450.82	-131.32	-262.64	-174.62	-211.58	-215.59	-22.71
CFO/CapEx	- -	-13.18	-8.72	-17.76	-10.06	-93.82	-435.2	-151.66
Altman's Z-Score	-27.32	-5.39	-2.4	8.17	2.06	-1.83	-5.63	-4.88

Working Capital (USD)

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	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
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

	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	- -	- -	- -	388	263	151	76	129
- Cash & Cash Equivalents	1	6	49	120	58	31	82	396
+ Preferred Equity and Hybrid Capital	- -	25	107	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	4	- -	18	18	39	36	32	3
Enterprise Value	4	19	77	199	72	50	16	-323
Total Capital	-3	7	64	-112	-183	-304	-425	-1,150
Total Debt/Capital (%)	-172.36	- -	28.4	-16.07	-21.23	-11.71	-7.49	-0.26
Total Debt / EV	1.26	- -	0.24	0.09	0.54	0.72	1.97	-0.01
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	388	263	151	76	129
Diluted Enterprise Value	4	19	77	287	244	155	26	-264
EV per Share	12.48	30.48	44.51	119.07	36.25	14.78	4.71	- -
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	-3	-10	-43	-68	-91	-123	-118	-369
TTM Operating Income	-3	-10	-43	-69	-93	-126	-121	-372
TTM Cash Flow to Firm	-2	-9	-36	-69	-85	-100	-100	-143
TTM Free Cash Flow to Firm	-2	-8	-32	-65	-77	-99	-99	-142

Multiples (USD)

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	- -	- -	- -	-5.95	-3.43	-1.52	-0.77	-0.91
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	4	19	77	199	72	50	16	-323
Low Price	- -	- -	- -	209.6	69.6	32.4	12.6	2.62
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	-10.48	-2.52	-2.11	-0.81	-0.33
Price/Earnings High	- -	- -	- -	-30.33	-5.47	-4.07	-1.85	-0.93
Price/Earnings Low	- -	- -	- -	-5	-1.49	-0.92	-0.37	-0.04
Price/Book Value	- -	- -	- -	-2.99	-1.18	-0.44	-0.17	-0.11
Price/Book Value Average	- -	- -	- -	-5.65	-1.04	-0.73	-0.21	-0.2
Price/Book Value High	- -	- -	- -	-16.35	-2.27	-1.41	-0.47	-0.56
Price/Book Value Low	- -	- -	- -	-2.69	-0.62	-0.32	-0.09	-0.02
Price/Tangible Book Value	- -	- -	- -	1.8	1.05	1	0.79	-0.79
Price/Tangible Book Value Average	- -	- -	- -	3.4	0.93	1.65	0.98	-1.38
Price/Tangible Book Value High	- -	- -	- -	9.84	2.01	3.18	2.23	-3.95
Price/Tangible Book Value Low	- -	- -	- -	1.62	0.55	0.72	0.45	-0.16
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	-5.62	-3.09	-1.51	-0.77	-0.9
Price/Cash Flow Average	- -	- -	- -	-10.63	-2.72	-2.49	-0.95	-1.59
Price/Cash Flow High	- -	- -	- -	-30.76	-5.91	-4.78	-2.16	-4.55
Price/Cash Flow Low	- -	- -	- -	-5.07	-1.62	-1.09	-0.43	-0.18
Price/Free Cash Flow Average	- -	- -	- -	-11.27	-3.02	-2.51	-0.95	-1.6
Price/Free Cash Flow High	- -	- -	- -	-32.6	-6.57	-4.84	-2.17	-4.58
Price/Free Cash Flow Low	- -	- -	- -	-5.37	-1.79	-1.1	-0.44	-0.18
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	-1.24	-1.8	-1.8	-9.37	-2.34	-2.07	-0.38	0.45
EV/EBITDA High	-1.24	-1.8	-1.8	-29.97	-5.33	-3.95	-1.41	-0.69
EV/EBITDA Low	-1.24	-1.8	-1.8	-3.68	-1.31	-0.92	0.06	1
EV/EBIT Average	-1.23	-1.79	-1.78	-9.18	-2.28	-2.01	-0.37	0.45
EV/EBIT High	-1.23	-1.79	-1.78	-29.34	-5.19	-3.84	-1.37	-0.69
EV/EBIT Low	-1.23	-1.79	-1.78	-3.6	-1.27	-0.9	0.06	0.99
Last Price	- -	- -	- -	232.4	133	45	22.2	13.08
High Price	- -	- -	- -	1,272.4	254.6	142.8	62.8	65.8
Enterprise Value Average	4	19	77	633	213	254	45	-166
Enterprise Value High	4	19	77	2,025	485	484	166	256
Enterprise Value Low	4	19	77	249	119	113	-7	-368

Profitability (USD)

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 (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-200.11	-101.1	-43.26	-33.99	-47.38	-68.57	-229.31
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	14.06	12.03	1.75	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

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	4	- -	18	18	39	36	32	3
ST Debt	4	- -	1	2	3	4	4	- -
LT Debt	- -	- -	17	16	36	32	28	3
Total Debt/EBITDA	-1.57	- -	-0.43	-0.27	-0.43	-0.29	-0.27	-0.01
Net Debt/EBITDA	-1.24	0.63	1.14	1.77	0.63	0.26	0.7	1.08
Total Debt/EBIT	-1.56	- -	-0.42	-0.26	-0.42	-0.28	-0.26	-0.01
Net Debt/EBIT	-1.23	0.62	1.12	1.74	0.62	0.25	0.68	1.07
EBITDA to Interest Expense	-2.83	-16.98	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-2.83	-18.21	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	-2.85	-17.13	- -	- -	- -	- -	- -	- -
Interest Expense	1	1	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-699.9	-182.04	-80.65	-53.64	-74.23	-171.64	-319.81	-248.41
Long-Term Debt/Equity (%)	- -	- -	36.11	7.48	14.22	21.12	28.57	- -
Long-Term Debt/Capital (%)	- -	- -	27.06	-14.43	-19.44	-10.46	-6.5	-0.24
Long-Term Debt/Total Assets (%)	- -	- -	22.96	6.67	11.91	16.07	19.33	0.59
Total Debt/Equity (%)	-65.89	- -	37.9	8.33	15.53	23.66	32.93	-1.83
Total Debt/Capital (%)	-172.36	- -	28.4	-16.07	-21.23	-11.71	-7.49	-0.26
Total Debt/Total Assets (%)	442.8	- -	24.1	7.43	13	18	22.28	0.65
Net Debt to Equity	-52.16	-84.63	-100.56	-55.4	-23.03	-20.81	-84.78	241.3
Net Debt/Capital (%)	-100.4	-903.07	-305.91	51.66	23.94	9.34	16.16	25.64
EBITDA	-3	-10	-43	-68	-91	-123	-118	-369
EBITDA-CapEx	-3	-11	-47	-71	-99	-124	-118	-370
Operating Income (Loss)	-3	-10	-43	-69	-93	-126	-121	-372

Liquidity (USD)

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	0.12	2.96	4.76	20.43	17.55	8.81	4.94	18.08
Current Ratio	0.12	3.45	4.81	21.12	18.06	9.04	5.19	18.2
Quick Ratio	0.12	2.96	4.76	20.43	17.55	8.81	4.94	18.08
CFO/Avg Current Liab	- -	-1.98	-5.86	-6.79	-7.32	-6.99	-5.83	-6.52
Common Equity/Total Assets	-699.9	-182.04	-80.65	-53.64	-74.23	-171.64	-319.81	-248.41
Long-Term Debt/Equity (%)	- -	- -	36.11	7.48	14.22	21.12	28.57	- -
Long-Term Debt/Capital (%)	- -	- -	27.06	-14.43	-19.44	-10.46	-6.5	-0.24
Long-Term Debt/Total Assets (%)	- -	- -	22.96	6.67	11.91	16.07	19.33	0.59
Total Debt/Equity (%)	-65.89	- -	37.9	8.33	15.53	23.66	32.93	-1.83
Total Debt/Capital (%)	-172.36	- -	28.4	-16.07	-21.23	-11.71	-7.49	-0.26
Total Debt/Total Assets (%)	442.8	- -	24.1	7.43	13	18	22.28	0.65
CFO/Total Liabilities	-34.23	-450.82	-131.32	-262.64	-174.62	-211.58	-215.59	-22.71
CFO/CapEx	- -	-13.18	-8.72	-17.76	-10.06	-93.82	-435.2	-151.66
Altman's Z-Score	-27.32	-5.39	-2.4	8.17	2.06	-1.83	-5.63	-4.88

Working Capital (USD)

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	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
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

	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	- -	- -	- -	388	263	151	76	129
- Cash & Cash Equivalents	1	6	49	120	58	31	82	396
+ Preferred Equity and Hybrid Capital	- -	25	107	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	4	- -	18	18	39	36	32	3
Enterprise Value	4	19	77	199	72	50	16	-323
Total Capital	-3	7	64	-112	-183	-304	-425	-1,150
Total Debt/Capital (%)	-172.36	- -	28.4	-16.07	-21.23	-11.71	-7.49	-0.26
Total Debt / EV	1.26	- -	0.24	0.09	0.54	0.72	1.97	-0.01
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	388	263	151	76	129
Diluted Enterprise Value	4	19	77	287	244	155	26	-264
EV per Share	12.48	30.48	44.51	119.07	36.25	14.78	4.71	- -
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -
TTM EBITDA	-3	-10	-43	-68	-91	-123	-118	-369
TTM Operating Income	-3	-10	-43	-69	-93	-126	-121	-372
TTM Cash Flow to Firm	-2	-9	-36	-69	-85	-100	-100	-143
TTM Free Cash Flow to Firm	-2	-8	-32	-65	-77	-99	-99	-142

Multiples (USD)

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	- -	- -	- -	-5.95	-3.43	-1.52	-0.77	-0.91
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	4	19	77	199	72	50	16	-323
Low Price	- -	- -	- -	209.6	69.6	32.4	12.6	2.62
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	-10.48	-2.52	-2.11	-0.81	-0.33
Price/Earnings High	- -	- -	- -	-30.33	-5.47	-4.07	-1.85	-0.93
Price/Earnings Low	- -	- -	- -	-5	-1.49	-0.92	-0.37	-0.04
Price/Book Value	- -	- -	- -	-2.99	-1.18	-0.44	-0.17	-0.11
Price/Book Value Average	- -	- -	- -	-5.65	-1.04	-0.73	-0.21	-0.2
Price/Book Value High	- -	- -	- -	-16.35	-2.27	-1.41	-0.47	-0.56
Price/Book Value Low	- -	- -	- -	-2.69	-0.62	-0.32	-0.09	-0.02
Price/Tangible Book Value	- -	- -	- -	1.8	1.05	1	0.79	-0.79
Price/Tangible Book Value Average	- -	- -	- -	3.4	0.93	1.65	0.98	-1.38
Price/Tangible Book Value High	- -	- -	- -	9.84	2.01	3.18	2.23	-3.95
Price/Tangible Book Value Low	- -	- -	- -	1.62	0.55	0.72	0.45	-0.16
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	-5.62	-3.09	-1.51	-0.77	-0.9
Price/Cash Flow Average	- -	- -	- -	-10.63	-2.72	-2.49	-0.95	-1.59
Price/Cash Flow High	- -	- -	- -	-30.76	-5.91	-4.78	-2.16	-4.55
Price/Cash Flow Low	- -	- -	- -	-5.07	-1.62	-1.09	-0.43	-0.18
Price/Free Cash Flow Average	- -	- -	- -	-11.27	-3.02	-2.51	-0.95	-1.6
Price/Free Cash Flow High	- -	- -	- -	-32.6	-6.57	-4.84	-2.17	-4.58
Price/Free Cash Flow Low	- -	- -	- -	-5.37	-1.79	-1.1	-0.44	-0.18
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	-1.24	-1.8	-1.8	-9.37	-2.34	-2.07	-0.38	0.45
EV/EBITDA High	-1.24	-1.8	-1.8	-29.97	-5.33	-3.95	-1.41	-0.69
EV/EBITDA Low	-1.24	-1.8	-1.8	-3.68	-1.31	-0.92	0.06	1
EV/EBIT Average	-1.23	-1.79	-1.78	-9.18	-2.28	-2.01	-0.37	0.45
EV/EBIT High	-1.23	-1.79	-1.78	-29.34	-5.19	-3.84	-1.37	-0.69
EV/EBIT Low	-1.23	-1.79	-1.78	-3.6	-1.27	-0.9	0.06	0.99
Last Price	- -	- -	- -	232.4	133	45	22.2	13.08
High Price	- -	- -	- -	1,272.4	254.6	142.8	62.8	65.8
Enterprise Value Average	4	19	77	633	213	254	45	-166
Enterprise Value High	4	19	77	2,025	485	484	166	256
Enterprise Value Low	4	19	77	249	119	113	-7	-368

Shares Outstanding	2	2	2	2	3	3	6	39
Diluted Weighted Avg Shares	- -	1	2	2	2	3	3	10
Basic Weighted Avg Shares	- -	1	2	2	2	3	3	10
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	-10.03	-16.92	-24.69	-40.43	-45.96	-36.48	-34.25	-37.35
Operating Income per Share	-10.11	-17.07	-25.04	-41.29	-47.24	-37.52	-35.27	-37.65
Basic EPS, GAAP	-14.67	-20.66	-28.44	-41.95	-46.57	-35.08	-34.03	-70.5
Basic EPS from Cont Ops	-14.67	-17.76	-25.02	-41.22	-46.57	-35.08	-34.03	-70.5
Diluted EPS, GAAP	-14.67	-20.66	-28.44	-41.95	-46.57	-35.08	-34.03	-70.5
Diluted EPS from Cont Ops	-14.67	-17.76	-25.02	-41.22	-46.57	-35.08	-34.03	-70.5
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-9.4	-16.14	-20.95	-41.36	-43.05	-29.85	-29.01	-14.46
Free Cash Flow per Basic Share	-9.4	-17.37	-23.36	-43.69	-47.33	-30.17	-29.08	-14.55
Cash & Equivalents per Share	3.28	10.59	28.02	124.11	116.43	40.83	26.76	46.11
Book Value per Share	-24.9	-29.3	-35.35	-77.84	-112.37	-101.22	-133.02	-116.79
Tangible Book Value per Share	-23.92	-28.55	-34.1	129.37	126.72	44.86	28.14	-16.64

Vor Biopharma 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)