Wanderport Corp

WDRP

WDRPWanderport Corp US flag

Other OTC

0.00

USD

+0.00

- -

646,680.00Market Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y
As of date	08/31/1995	08/31/1996	08/31/1997	08/31/1998	08/31/1999	08/31/2000	08/31/2001	08/31/2002

Return on Common Equity (%)	- -	3.45	-1.27	3.16	7.52	-42.05	-66.81	- -
Return on Assets (%)	- -	1.96	-0.78	2.21	5.49	-30.14	-37.55	-53.95
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	4.22	- -	87.98	- -	- -	- -	- -
Gross Margin (%)	27.83	26.2	24.27	2.24	15.93	7.43	5.72	0.84
EBITDA Margin (%)	6.22	8.13	5.41	106.34	105.33	-20.27	-19.93	-21.32
Operating Margin (%)	2.7	3.45	0.15	100	100	-26.08	-25.69	-25.51
Incremental Operating Margin (%)	- -	-30.79	50.18	-239.18	100	- -	- -	- -
Pretax Margin (%)	2	2.06	-0.88	3	-22.84	-27.37	-28.12	-27.9
Profit Margin (%)	1.14	1.29	-0.51	1.83	4.85	-27.67	-28.12	-27.14
Net Income to Common Margin (%)	1.14	1.29	-0.51	1.83	4.85	-27.67	-28.12	-27.14
Effective Tax Rate (%)	43.01	37.41	- -	38.92	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	3.45	-1.27	3.16	7.52	-42.05	-66.81	- -

Credit (USD)

Credit Ratios API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y
As of date	08/31/1995	08/31/1996	08/31/1997	08/31/1998	08/31/1999	08/31/2000	08/31/2001	08/31/2002

Total Debt	6	6	3	3	2	2	5	5
ST Debt	3	3	1	1	- -	- -	3	2
LT Debt	3	2	2	2	2	2	2	3
Total Debt/EBITDA	2.2	1.63	1.53	0.11	0.07	-0.45	-1.21	-1.12
Net Debt/EBITDA	1.37	1.32	0.96	0.06	-0.09	-0.13	-1.08	-0.82
Total Debt/EBIT	5.06	3.84	54.25	0.11	0.08	-0.35	-0.94	-0.94
Net Debt/EBIT	3.15	3.12	34	0.07	-0.09	-0.1	-0.83	-0.69
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	56.65	57.02	67.92	72.24	73.65	68.86	41.08	-3.61
Long-Term Debt/Equity (%)	20.1	13.89	14.22	13.79	11.37	17.01	33.33	- -
Long-Term Debt/Capital (%)	14.56	10.3	11.79	11.59	10.18	14.48	17.88	65.41
Long-Term Debt/Total Assets (%)	11.39	7.92	9.66	9.96	8.37	11.71	13.69	38.3
Total Debt/Equity (%)	38.07	34.82	20.63	19	11.61	17.42	86.39	-1,722.33
Total Debt/Capital (%)	27.57	25.83	17.1	15.96	10.4	14.83	46.35	106.16
Total Debt/Total Assets (%)	21.57	19.85	14.01	13.72	8.55	11.99	35.49	62.16
Net Debt to Equity	23.71	28.25	12.93	11.65	-14.23	4.91	76.52	-1,265.37
Net Debt/Capital (%)	17.79	21.39	11.05	10	-16.13	4.53	41.72	95.48
EBITDA	3	3	2	29	28	-4	-4	-5
EBITDA-CapEx	-2	1	1	28	27	-5	-4	-5
Operating Income (Loss)	1	1	- -	28	26	-6	-5	-6

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y
As of date	08/31/1995	08/31/1996	08/31/1997	08/31/1998	08/31/1999	08/31/2000	08/31/2001	08/31/2002

Cash Ratio	0.08	0.05	0.11	0.08	0.96	0.32	0.03	0.16
Current Ratio	2.04	1.85	2.92	3.12	3.95	3.73	1.63	1
Quick Ratio	0.94	0.76	1.22	1.18	1.81	1.35	0.5	0.59
CFO/Avg Current Liab	- -	0.23	0.41	0.24	-1.45	-0.6	-0.72	0.08
Common Equity/Total Assets	56.65	57.02	67.92	72.24	73.65	68.86	41.08	-3.61
Long-Term Debt/Equity (%)	20.1	13.89	14.22	13.79	11.37	17.01	33.33	- -
Long-Term Debt/Capital (%)	14.56	10.3	11.79	11.59	10.18	14.48	17.88	65.41
Long-Term Debt/Total Assets (%)	11.39	7.92	9.66	9.96	8.37	11.71	13.69	38.3
Total Debt/Equity (%)	38.07	34.82	20.63	19	11.61	17.42	86.39	-1,722.33
Total Debt/Capital (%)	27.57	25.83	17.1	15.96	10.4	14.83	46.35	106.16
Total Debt/Total Assets (%)	21.57	19.85	14.01	13.72	8.55	11.99	35.49	62.16
CFO/Total Liabilities	11.51	17.95	41.44	19.4	-108.57	-43.86	-41.63	5.51
CFO/CapEx	0.32	1.05	2.66	0.98	-6.4	-2.98	-8.84	2.47
Altman's Z-Score	3.24	2.97	3.53	7.31	6.6	1.38	0.27	-1.07

Working Capital (USD)

Working Capital Ratios API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y
As of date	08/31/1995	08/31/1996	08/31/1997	08/31/1998	08/31/1999	08/31/2000	08/31/2001	08/31/2002

Accounts Receivable Turnover	- -	6	6.5	5.17	5.66	6.75	6.98	8.32
Days Sales Outstanding	- -	60.8	56.19	70.57	64.47	54.09	52.31	43.88
Inventory Turnover	- -	3.26	3.23	3.14	2.48	2.52	2.67	4.89
Days Inventory Outstanding	- -	111.92	113.07	116.4	147.28	145.11	136.77	74.63
Accounts Payable Turnover	- -	7.32	7.71	10.89	9.82	11.59	9.51	7.49
Accounts Payable Turnover Days	- -	49.85	47.36	33.52	37.16	31.5	38.38	48.76
Cash Conversion Cycle	- -	122.86	121.89	153.45	174.59	167.7	150.7	69.75
Inventory to Cash Days	- -	-51.12	-56.88	-45.83	-82.8	-91.03	-84.47	-30.74
Inventories	9	10	8	9	9	7	7	2
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	9	10	8	9	9	7	7	2

Enterprise Value (USD)

Enterprise Value API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y
As of date	08/31/1995	08/31/1996	08/31/1997	08/31/1998	08/31/1999	08/31/2000	08/31/2001	08/31/2002

Market Capitalization	16	13	12	11	8	3	1	2
- Cash & Cash Equivalents	1	- -	1	- -	4	1	- -	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	6	6	3	3	2	2	5	5
Enterprise Value	21	18	14	14	6	4	6	6
Total Capital	21	22	19	19	19	13	11	5
Total Debt/Capital (%)	27.57	25.83	17.1	15.96	10.4	14.83	46.35	106.16
Total Debt / EV	0.27	0.31	0.23	0.23	0.36	0.45	0.81	0.83
EV/Sales	0.5	0.42	0.37	0.49	0.22	0.2	0.3	0.29
EV/EBITDA	8.01	5.18	6.79	0.46	0.21	- -	- -	- -
EV/EBIT	18.42	12.22	240.25	0.49	0.22	- -	- -	- -
EV/Cash Flow to Firm	15.74	8.18	4.67	11.16	- -	- -	- -	13.16
EV/Free Cash Flow to Firm	3.81	4.18	3.39	5.53	- -	- -	- -	9.37
Diluted Market Cap	16	13	12	11	8	3	1	2
Diluted Enterprise Value	22	18	14	14	6	4	6	6
EV per Share	154.24	127.51	103.64	97.44	41.36	31.99	43.92	46.71
TTM Sales	43	42	39	28	26	22	20	22
TTM EBITDA	3	3	2	29	28	-4	-4	-5
TTM Operating Income	1	1	- -	28	26	-6	-5	-6
TTM Cash Flow to Firm	1	2	3	1	-7	-2	-3	- -
TTM Free Cash Flow to Firm	6	4	4	2	-6	-2	-3	1

Multiples (USD)

Valuation Multiples API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y
As of date	08/31/1995	08/31/1996	08/31/1997	08/31/1998	08/31/1999	08/31/2000	08/31/2001	08/31/2002

Price/Free Cash Flow	2.93	2.99	2.76	4.5	-1.38	-2.29	-0.43	2.96
EV/EBIT	18.42	12.22	240.25	0.49	0.22	- -	- -	- -
Enterprise Value	21	18	14	14	6	4	6	6
Low Price	103.12	73.45	57.83	62.5	56.25	14.85	9	2.5
EV/Sales	0.5	0.42	0.37	0.49	0.22	0.2	0.3	0.29
EV/EBITDA	8.01	5.18	6.79	0.46	0.21	- -	- -	- -
Price/Earnings	33.58	23.35	- -	21.43	6.15	- -	- -	- -
Price/Earnings Average	51.53	26.22	-54.62	23.95	7.7	-0.8	-0.48	-0.22
Price/Earnings High	82.38	33.82	-77.78	32.58	10.42	-1.33	-0.87	-0.51
Price/Earnings Low	29.55	18.92	-39.98	17.15	6.15	-0.34	-0.22	-0.06
Price/Book Value	1.05	0.79	0.74	0.67	0.44	0.3	0.23	-6.58
Price/Book Value Average	1.62	0.88	0.7	0.75	0.56	0.43	0.49	-4.28
Price/Book Value High	2.58	1.14	0.99	1.01	0.75	0.71	0.87	-9.92
Price/Book Value Low	0.93	0.64	0.51	0.53	0.44	0.18	0.22	-1.11
Price/Tangible Book Value	1.05	0.79	0.74	0.67	0.44	0.3	0.23	-6.58
Price/Tangible Book Value Average	1.62	0.88	0.7	0.75	0.56	0.43	0.49	-4.28
Price/Tangible Book Value High	2.58	1.14	0.99	1.01	0.75	0.71	0.87	-9.92
Price/Tangible Book Value Low	0.93	0.64	0.51	0.53	0.44	0.18	0.22	-1.11
Price/Sales	0.38	0.3	0.3	0.39	0.3	0.16	0.06	0.09
Price/Sales Average	0.59	0.34	0.28	0.44	0.37	0.22	0.14	0.06
Price/Sales High	0.94	0.44	0.4	0.6	0.51	0.37	0.24	0.14
Price/Sales Low	0.34	0.24	0.2	0.31	0.3	0.09	0.06	0.02
Price/Cash Flow	12.09	5.86	3.8	8.95	-1.15	-1.52	-0.39	4.16
Price/Cash Flow Average	18.55	6.58	3.56	10	-1.44	-2.15	-0.81	2.71
Price/Cash Flow High	29.66	8.48	5.06	13.6	-1.95	-3.57	-1.46	6.27
Price/Cash Flow Low	10.64	4.75	2.6	7.16	-1.15	-0.91	-0.37	0.7
Price/Free Cash Flow Average	4.49	3.36	2.58	5.03	-1.73	-3.24	-0.92	1.93
Price/Free Cash Flow High	7.18	4.34	3.68	6.84	-2.34	-5.38	-1.65	4.46
Price/Free Cash Flow Low	2.57	2.43	1.89	3.6	-1.38	-1.36	-0.41	0.5
EV/Sales Average	0.7	0.46	0.35	0.54	0.29	0.27	0.37	0.26
EV/Sales High	1.05	0.56	0.47	0.69	0.42	0.41	0.48	0.34
EV/Sales Low	0.45	0.36	0.27	0.41	0.22	0.14	0.29	0.21
EV/EBITDA Average	11.26	5.64	6.44	0.5	0.28	-1.31	-1.86	-1.21
EV/EBITDA High	16.85	6.84	8.64	0.65	0.4	-2.03	-2.4	-1.57
EV/EBITDA Low	7.28	4.49	5.05	0.39	0.21	-0.68	-1.48	-1
EV/EBIT Average	25.91	13.29	227.8	0.54	0.29	-1.02	-1.44	-1.01
EV/EBIT High	38.77	16.12	305.45	0.69	0.42	-1.58	-1.86	-1.32
EV/EBIT Low	16.74	10.58	178.71	0.41	0.22	-0.53	-1.15	-0.84
Last Price	117.2	90.62	84.38	78.12	56.25	25	9.5	14.75
High Price	287.5	131.25	112.5	118.75	95.32	58.6	35.95	22.25
Enterprise Value Average	30	19	14	15	8	6	8	6
Enterprise Value High	45	23	18	19	11	9	10	7
Enterprise Value Low	19	15	11	11	6	3	6	5

Profitability (USD)

Profitability Ratios API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y
As of date	08/31/1995	08/31/1996	08/31/1997	08/31/1998	08/31/1999	08/31/2000	08/31/2001	08/31/2002

Return on Common Equity (%)	- -	3.45	-1.27	3.16	7.52	-42.05	-66.81	- -
Return on Assets (%)	- -	1.96	-0.78	2.21	5.49	-30.14	-37.55	-53.95
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	4.22	- -	87.98	- -	- -	- -	- -
Gross Margin (%)	27.83	26.2	24.27	2.24	15.93	7.43	5.72	0.84
EBITDA Margin (%)	6.22	8.13	5.41	106.34	105.33	-20.27	-19.93	-21.32
Operating Margin (%)	2.7	3.45	0.15	100	100	-26.08	-25.69	-25.51
Incremental Operating Margin (%)	- -	-30.79	50.18	-239.18	100	- -	- -	- -
Pretax Margin (%)	2	2.06	-0.88	3	-22.84	-27.37	-28.12	-27.9
Profit Margin (%)	1.14	1.29	-0.51	1.83	4.85	-27.67	-28.12	-27.14
Net Income to Common Margin (%)	1.14	1.29	-0.51	1.83	4.85	-27.67	-28.12	-27.14
Effective Tax Rate (%)	43.01	37.41	- -	38.92	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	3.45	-1.27	3.16	7.52	-42.05	-66.81	- -

Credit (USD)

Credit Ratios API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y
As of date	08/31/1995	08/31/1996	08/31/1997	08/31/1998	08/31/1999	08/31/2000	08/31/2001	08/31/2002

Total Debt	6	6	3	3	2	2	5	5
ST Debt	3	3	1	1	- -	- -	3	2
LT Debt	3	2	2	2	2	2	2	3
Total Debt/EBITDA	2.2	1.63	1.53	0.11	0.07	-0.45	-1.21	-1.12
Net Debt/EBITDA	1.37	1.32	0.96	0.06	-0.09	-0.13	-1.08	-0.82
Total Debt/EBIT	5.06	3.84	54.25	0.11	0.08	-0.35	-0.94	-0.94
Net Debt/EBIT	3.15	3.12	34	0.07	-0.09	-0.1	-0.83	-0.69
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	56.65	57.02	67.92	72.24	73.65	68.86	41.08	-3.61
Long-Term Debt/Equity (%)	20.1	13.89	14.22	13.79	11.37	17.01	33.33	- -
Long-Term Debt/Capital (%)	14.56	10.3	11.79	11.59	10.18	14.48	17.88	65.41
Long-Term Debt/Total Assets (%)	11.39	7.92	9.66	9.96	8.37	11.71	13.69	38.3
Total Debt/Equity (%)	38.07	34.82	20.63	19	11.61	17.42	86.39	-1,722.33
Total Debt/Capital (%)	27.57	25.83	17.1	15.96	10.4	14.83	46.35	106.16
Total Debt/Total Assets (%)	21.57	19.85	14.01	13.72	8.55	11.99	35.49	62.16
Net Debt to Equity	23.71	28.25	12.93	11.65	-14.23	4.91	76.52	-1,265.37
Net Debt/Capital (%)	17.79	21.39	11.05	10	-16.13	4.53	41.72	95.48
EBITDA	3	3	2	29	28	-4	-4	-5
EBITDA-CapEx	-2	1	1	28	27	-5	-4	-5
Operating Income (Loss)	1	1	- -	28	26	-6	-5	-6

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y
As of date	08/31/1995	08/31/1996	08/31/1997	08/31/1998	08/31/1999	08/31/2000	08/31/2001	08/31/2002

Cash Ratio	0.08	0.05	0.11	0.08	0.96	0.32	0.03	0.16
Current Ratio	2.04	1.85	2.92	3.12	3.95	3.73	1.63	1
Quick Ratio	0.94	0.76	1.22	1.18	1.81	1.35	0.5	0.59
CFO/Avg Current Liab	- -	0.23	0.41	0.24	-1.45	-0.6	-0.72	0.08
Common Equity/Total Assets	56.65	57.02	67.92	72.24	73.65	68.86	41.08	-3.61
Long-Term Debt/Equity (%)	20.1	13.89	14.22	13.79	11.37	17.01	33.33	- -
Long-Term Debt/Capital (%)	14.56	10.3	11.79	11.59	10.18	14.48	17.88	65.41
Long-Term Debt/Total Assets (%)	11.39	7.92	9.66	9.96	8.37	11.71	13.69	38.3
Total Debt/Equity (%)	38.07	34.82	20.63	19	11.61	17.42	86.39	-1,722.33
Total Debt/Capital (%)	27.57	25.83	17.1	15.96	10.4	14.83	46.35	106.16
Total Debt/Total Assets (%)	21.57	19.85	14.01	13.72	8.55	11.99	35.49	62.16
CFO/Total Liabilities	11.51	17.95	41.44	19.4	-108.57	-43.86	-41.63	5.51
CFO/CapEx	0.32	1.05	2.66	0.98	-6.4	-2.98	-8.84	2.47
Altman's Z-Score	3.24	2.97	3.53	7.31	6.6	1.38	0.27	-1.07

Working Capital (USD)

Working Capital Ratios API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y
As of date	08/31/1995	08/31/1996	08/31/1997	08/31/1998	08/31/1999	08/31/2000	08/31/2001	08/31/2002

Accounts Receivable Turnover	- -	6	6.5	5.17	5.66	6.75	6.98	8.32
Days Sales Outstanding	- -	60.8	56.19	70.57	64.47	54.09	52.31	43.88
Inventory Turnover	- -	3.26	3.23	3.14	2.48	2.52	2.67	4.89
Days Inventory Outstanding	- -	111.92	113.07	116.4	147.28	145.11	136.77	74.63
Accounts Payable Turnover	- -	7.32	7.71	10.89	9.82	11.59	9.51	7.49
Accounts Payable Turnover Days	- -	49.85	47.36	33.52	37.16	31.5	38.38	48.76
Cash Conversion Cycle	- -	122.86	121.89	153.45	174.59	167.7	150.7	69.75
Inventory to Cash Days	- -	-51.12	-56.88	-45.83	-82.8	-91.03	-84.47	-30.74
Inventories	9	10	8	9	9	7	7	2
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	9	10	8	9	9	7	7	2

Enterprise Value (USD)

Enterprise Value API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y
As of date	08/31/1995	08/31/1996	08/31/1997	08/31/1998	08/31/1999	08/31/2000	08/31/2001	08/31/2002

Market Capitalization	16	13	12	11	8	3	1	2
- Cash & Cash Equivalents	1	- -	1	- -	4	1	- -	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	6	6	3	3	2	2	5	5
Enterprise Value	21	18	14	14	6	4	6	6
Total Capital	21	22	19	19	19	13	11	5
Total Debt/Capital (%)	27.57	25.83	17.1	15.96	10.4	14.83	46.35	106.16
Total Debt / EV	0.27	0.31	0.23	0.23	0.36	0.45	0.81	0.83
EV/Sales	0.5	0.42	0.37	0.49	0.22	0.2	0.3	0.29
EV/EBITDA	8.01	5.18	6.79	0.46	0.21	- -	- -	- -
EV/EBIT	18.42	12.22	240.25	0.49	0.22	- -	- -	- -
EV/Cash Flow to Firm	15.74	8.18	4.67	11.16	- -	- -	- -	13.16
EV/Free Cash Flow to Firm	3.81	4.18	3.39	5.53	- -	- -	- -	9.37
Diluted Market Cap	16	13	12	11	8	3	1	2
Diluted Enterprise Value	22	18	14	14	6	4	6	6
EV per Share	154.24	127.51	103.64	97.44	41.36	31.99	43.92	46.71
TTM Sales	43	42	39	28	26	22	20	22
TTM EBITDA	3	3	2	29	28	-4	-4	-5
TTM Operating Income	1	1	- -	28	26	-6	-5	-6
TTM Cash Flow to Firm	1	2	3	1	-7	-2	-3	- -
TTM Free Cash Flow to Firm	6	4	4	2	-6	-2	-3	1

Multiples (USD)

Valuation Multiples API ChatGPT

	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y
As of date	08/31/1995	08/31/1996	08/31/1997	08/31/1998	08/31/1999	08/31/2000	08/31/2001	08/31/2002

Price/Free Cash Flow	2.93	2.99	2.76	4.5	-1.38	-2.29	-0.43	2.96
EV/EBIT	18.42	12.22	240.25	0.49	0.22	- -	- -	- -
Enterprise Value	21	18	14	14	6	4	6	6
Low Price	103.12	73.45	57.83	62.5	56.25	14.85	9	2.5
EV/Sales	0.5	0.42	0.37	0.49	0.22	0.2	0.3	0.29
EV/EBITDA	8.01	5.18	6.79	0.46	0.21	- -	- -	- -
Price/Earnings	33.58	23.35	- -	21.43	6.15	- -	- -	- -
Price/Earnings Average	51.53	26.22	-54.62	23.95	7.7	-0.8	-0.48	-0.22
Price/Earnings High	82.38	33.82	-77.78	32.58	10.42	-1.33	-0.87	-0.51
Price/Earnings Low	29.55	18.92	-39.98	17.15	6.15	-0.34	-0.22	-0.06
Price/Book Value	1.05	0.79	0.74	0.67	0.44	0.3	0.23	-6.58
Price/Book Value Average	1.62	0.88	0.7	0.75	0.56	0.43	0.49	-4.28
Price/Book Value High	2.58	1.14	0.99	1.01	0.75	0.71	0.87	-9.92
Price/Book Value Low	0.93	0.64	0.51	0.53	0.44	0.18	0.22	-1.11
Price/Tangible Book Value	1.05	0.79	0.74	0.67	0.44	0.3	0.23	-6.58
Price/Tangible Book Value Average	1.62	0.88	0.7	0.75	0.56	0.43	0.49	-4.28
Price/Tangible Book Value High	2.58	1.14	0.99	1.01	0.75	0.71	0.87	-9.92
Price/Tangible Book Value Low	0.93	0.64	0.51	0.53	0.44	0.18	0.22	-1.11
Price/Sales	0.38	0.3	0.3	0.39	0.3	0.16	0.06	0.09
Price/Sales Average	0.59	0.34	0.28	0.44	0.37	0.22	0.14	0.06
Price/Sales High	0.94	0.44	0.4	0.6	0.51	0.37	0.24	0.14
Price/Sales Low	0.34	0.24	0.2	0.31	0.3	0.09	0.06	0.02
Price/Cash Flow	12.09	5.86	3.8	8.95	-1.15	-1.52	-0.39	4.16
Price/Cash Flow Average	18.55	6.58	3.56	10	-1.44	-2.15	-0.81	2.71
Price/Cash Flow High	29.66	8.48	5.06	13.6	-1.95	-3.57	-1.46	6.27
Price/Cash Flow Low	10.64	4.75	2.6	7.16	-1.15	-0.91	-0.37	0.7
Price/Free Cash Flow Average	4.49	3.36	2.58	5.03	-1.73	-3.24	-0.92	1.93
Price/Free Cash Flow High	7.18	4.34	3.68	6.84	-2.34	-5.38	-1.65	4.46
Price/Free Cash Flow Low	2.57	2.43	1.89	3.6	-1.38	-1.36	-0.41	0.5
EV/Sales Average	0.7	0.46	0.35	0.54	0.29	0.27	0.37	0.26
EV/Sales High	1.05	0.56	0.47	0.69	0.42	0.41	0.48	0.34
EV/Sales Low	0.45	0.36	0.27	0.41	0.22	0.14	0.29	0.21
EV/EBITDA Average	11.26	5.64	6.44	0.5	0.28	-1.31	-1.86	-1.21
EV/EBITDA High	16.85	6.84	8.64	0.65	0.4	-2.03	-2.4	-1.57
EV/EBITDA Low	7.28	4.49	5.05	0.39	0.21	-0.68	-1.48	-1
EV/EBIT Average	25.91	13.29	227.8	0.54	0.29	-1.02	-1.44	-1.01
EV/EBIT High	38.77	16.12	305.45	0.69	0.42	-1.58	-1.86	-1.32
EV/EBIT Low	16.74	10.58	178.71	0.41	0.22	-0.53	-1.15	-0.84
Last Price	117.2	90.62	84.38	78.12	56.25	25	9.5	14.75
High Price	287.5	131.25	112.5	118.75	95.32	58.6	35.95	22.25
Enterprise Value Average	30	19	14	15	8	6	8	6
Enterprise Value High	45	23	18	19	11	9	10	7
Enterprise Value Low	19	15	11	11	6	3	6	5

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	306.21	300.56	282.14	198.91	188.72	159.06	147.22	161.58
EBITDA per Share	19.05	24.43	15.27	211.53	198.78	-32.25	-29.34	-34.44
Operating Income per Share	8.28	10.36	0.43	198.91	188.72	-41.48	-37.82	-41.22
Basic EPS, GAAP	3.49	3.88	-1.45	3.65	9.15	-44.01	-41.4	-43.86
Basic EPS from Cont Ops	3.49	3.88	-1.45	3.65	9.15	-44.01	-41.4	-43.86
Diluted EPS, GAAP	3.49	3.88	-1.45	3.59	9.04	-44.01	-41.4	-43.86
Diluted EPS from Cont Ops	3.49	3.88	-1.45	3.59	9.04	-44.01	-41.4	-43.86
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	9.69	15.47	22.22	8.73	-48.9	-16.4	-24.64	3.55
Free Cash Flow per Basic Share	-20.67	0.69	13.87	-0.17	-56.54	-21.9	-27.43	2.11
Cash & Equivalents per Share	5.31	3.21	4.13	2.93	29.59	7.41	1.23	6.66
Book Value per Share	111.25	115.15	113.46	117.11	126.68	82.67	41.27	-2.24
Tangible Book Value per Share	111.25	115.15	113.46	117.11	126.68	82.67	41.27	-2.24

Wanderport Corp

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)