Zillow Group, Inc. Class A Financial Ratios — ZG 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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	1.57	2.8	-2.72	-6.93	-7.87	-7.01	-2.96	-3.19	-5.86	-2.38	-5.81	-1.17	-2.39	-1.79	0.4
Return on Capital (%)	-1.41	-7.96	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3.02
Return on Invested Capital (%)	1.68	3.7	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.54
Gross Margin (%)	83.99	87.98	90.48	90.96	90.67	91.82	92.09	88.48	43.7	44.12	84.85	81.26	78.35	76.43	74.14
EBITDA Margin (%)	12.39	16.98	3.38	3.81	-2.74	-10.88	11.4	4.03	-4.97	5.08	19.32	5.67	-1.29	2.68	9.29
Operating Margin (%)	1.51	6.05	-8.39	-7.12	-14.43	-22.76	1.17	-3.42	-9	1.06	12.15	-3.52	-12.7	-8.5	-1.24
Incremental Operating Margin (%)	22.01	11.94	- -	- -	- -	- -	89.17	- -	- -	47.28	-18.51	- -	- -	- -	-8.5
Pretax Margin (%)	1.67	5.08	-8.38	-13.38	-23.81	-26.02	-17.09	-11.32	-11.29	-5.08	4.74	-4.34	-7.92	-4.79	0.97
Profit Margin (%)	1.67	5.08	-6.3	-13.38	-23.09	-26.04	-8.77	-8.99	-11.13	-4.85	-24.77	-5.16	-8.12	-5.01	0.89
Net Income to Common Margin (%)	1.67	5.08	-6.3	-13.38	-23.09	-26.04	-8.77	-8.99	-11.13	-4.85	-24.77	-5.16	-8.12	-5.01	0.89
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	230	367	385	849	2,513	2,520	1,604	1,867	1,832	660	457
ST Debt	- -	- -	- -	- -	- -	- -	- -	150	749	699	137	68	737	577	378
LT Debt	- -	- -	- -	- -	230	367	385	699	1,764	1,821	1,467	1,799	1,095	83	79
Total Debt/EBITDA	- -	- -	- -	- -	-13.03	-3.99	3.14	15.79	-18.45	14.84	3.89	16.82	-73.28	11	1.9
Net Debt/EBITDA	-5.85	-7.56	-30.2	-10.12	-0.05	-1.34	0.27	3.68	-8.32	3.42	-2.14	2.08	-8.32	-8.65	-1.68
Total Debt/EBIT	- -	- -	- -	- -	-2.47	-1.91	30.62	-18.6	-10.18	71.16	6.19	-27.06	-7.42	-3.47	-14.28
Net Debt/EBIT	-48.07	-21.24	12.17	5.42	-0.01	-0.64	2.65	-4.33	-4.59	16.4	-3.41	-3.35	-0.84	2.73	12.62
EBITDA to Interest Expense	- -	- -	- -	- -	-3.22	-12.43	4.46	1.3	-1.34	1.09	3.22	3.17	-0.69	1.67	13.33
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	-15.62	-22.11	1.6	-0.6	-2.19	0.39	2.4	-0.83	-5.28	-3.08	-1.5
EBIT to Interest Expense	- -	- -	- -	- -	-16.95	-26.01	0.46	-1.11	-2.42	0.23	2.02	-1.97	-6.86	-5.28	-1.78
Interest Expense	- -	- -	- -	- -	5	7	28	41	102	155	128	35	36	36	18
Common Equity/Total Assets	-66.52	-23.3	-13.83	-19.66	-8.82	-15.78	-18.33	-15.65	-15.93	-15.22	-15.59	-24.56	-26.61	-32.29	-32.7
Long-Term Debt/Equity (%)	- -	- -	- -	- -	8.59	14.5	14.48	21.4	51.34	38.41	27.47	40.14	24.19	1.71	1.62
Long-Term Debt/Capital (%)	- -	- -	- -	- -	-493.7	-283.44	-186.37	394.97	114.84	131.92	-2,328.57	705.49	1,766.13	-6.79	-5.63
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	7.33	11.66	11.93	16.29	28.76	24.33	13.72	27.41	16.46	1.42	1.39
Total Debt/Equity (%)	- -	- -	- -	- -	8.59	14.5	14.48	25.98	73.15	53.14	30.03	41.66	40.48	13.61	9.36
Total Debt/Capital (%)	- -	- -	- -	- -	-493.7	-283.44	-186.37	479.57	163.62	182.52	-2,546.03	732.16	2,954.84	-54.01	-32.6
Total Debt/Total Assets (%)	- -	- -	- -	- -	7.33	11.66	11.93	19.78	40.98	33.66	15	28.45	27.54	11.32	8.04
Net Debt to Equity	-47.35	-53.53	-35.53	-21.36	0.03	4.89	1.25	6.05	33	12.24	-16.53	5.15	4.6	-10.71	-8.27
Net Debt/Capital (%)	38.18	67.68	70.58	49.61	-0.31	-33.17	-5.96	-41.7	287.28	-179.98	37.13	-19.08	-14.55	22.53	18.62
EBITDA	8	20	7	12	-18	-92	123	54	-136	170	412	111	-25	60	240
EBITDA-CapEx	-1	- -	-19	-32	-86	-164	44	-25	-223	61	307	-29	-190	-111	-27
Operating Income (Loss)	1	7	-17	-23	-93	-193	13	-46	-247	35	259	-69	-247	-190	-32

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	5.49	9.36	9.06	7.57	6.47	5.22	6.44	5.41	2.63	4.32	0.73	12.45	2.89	2.24	1.91
Current Ratio	6.13	9.9	9.68	8.16	7.14	5.99	7.11	6.58	3.81	5.46	1.98	13.34	3.24	2.81	3.13
Quick Ratio	5.9	9.78	9.52	7.95	6.84	5.64	6.9	5.64	2.7	4.39	0.75	12.72	2.99	2.36	2.13
CFO/Avg Current Liab	1.47	2.05	1.17	1.11	0.35	0.1	2.39	0.02	-1.01	0.46	-1.33	2.17	0.57	0.48	0.49
Common Equity/Total Assets	-66.52	-23.3	-13.83	-19.66	-8.82	-15.78	-18.33	-15.65	-15.93	-15.22	-15.59	-24.56	-26.61	-32.29	-32.7
Long-Term Debt/Equity (%)	- -	- -	- -	- -	8.59	14.5	14.48	21.4	51.34	38.41	27.47	40.14	24.19	1.71	1.62
Long-Term Debt/Capital (%)	- -	- -	- -	- -	-493.7	-283.44	-186.37	394.97	114.84	131.92	-2,328.57	705.49	1,766.13	-6.79	-5.63
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	7.33	11.66	11.93	16.29	28.76	24.33	13.72	27.41	16.46	1.42	1.39
Total Debt/Equity (%)	- -	- -	- -	- -	8.59	14.5	14.48	25.98	73.15	53.14	30.03	41.66	40.48	13.61	9.36
Total Debt/Capital (%)	- -	- -	- -	- -	-493.7	-283.44	-186.37	479.57	163.62	182.52	-2,546.03	732.16	2,954.84	-54.01	-32.6
Total Debt/Total Assets (%)	- -	- -	- -	- -	7.33	11.66	11.93	19.78	40.98	33.66	15	28.45	27.54	11.32	8.04
CFO/Total Liabilities	95.93	130.77	77.73	74.68	4.96	1.4	45.32	0.38	-22.7	15.45	-59.34	216.43	16.65	43.63	45.94
CFO/CapEx	1.68	1.77	1.21	1.03	0.33	0.12	3.28	0.05	-7.07	3.91	-30.26	32.17	2.15	2.5	1.38
Altman's Z-Score	16.24	18	40.86	39.06	6.62	6.53	9.18	4.68	3.03	7.9	2.38	3.04	4.12	10.46	13.07

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	12.82	14.77	16.96	20.91	26.8	26.88	25.76	23.71	42.81	48.78	29.02	26.28	23.15	22.36	20.42
Days Sales Outstanding	28.47	24.71	21.52	17.45	13.62	13.58	14.17	15.39	8.53	7.48	12.58	13.89	15.76	16.32	17.88
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	1.89	3.09	2.81	0.15	0.19	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	193.48	118.13	129.85	2,488.3	1,945.67	- -	- -	- -
Accounts Payable Turnover	8.7	5.8	4.77	4.18	9.45	18.18	21.72	57.23	280.5	111.36	249.84	-228.75	17.54	18.17	20.24
Accounts Payable Turnover Days	41.95	62.89	76.47	87.23	38.61	20.07	16.8	6.38	1.3	3.28	1.46	-1.6	20.81	20.09	18.03
Cash Conversion Cycle	-13.48	-38.17	-54.95	-69.78	-24.99	-6.49	-2.63	202.49	125.35	134.05	2,499.42	1,961.15	-5.04	-3.76	-0.16
Inventory to Cash Days	28.47	24.71	21.52	17.45	13.62	13.58	14.17	-178.09	-109.6	-122.36	-2,475.72	-1,931.78	15.76	16.32	17.88
Inventories	- -	- -	- -	- -	- -	- -	- -	163	837	491	3,913	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	46	152	152	1,185	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	117	684	339	2,727	- -	- -	- -	- -
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	407	766	2,692	3,873	4,421	6,566	7,596	6,221	9,440	30,430	15,551	7,558	13,248	16,584	16,507
- Cash & Cash Equivalents	48	150	202	126	229	244	352	651	1,141	1,703	2,315	1,466	1,492	1,082	768
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	230	367	385	849	2,513	2,520	1,604	1,867	1,832	660	457
Enterprise Value	330	572	2,397	3,500	4,130	6,426	7,219	5,515	9,531	29,028	14,326	6,063	12,270	15,386	15,669
Total Capital	-78	-72	-84	-128	-47	-130	-207	177	1,536	1,381	-63	255	62	-1,222	-1,402
Total Debt/Capital (%)	- -	- -	- -	- -	-493.7	-283.44	-186.37	479.57	163.62	182.52	-2,546.03	732.16	2,954.84	-54.01	-32.6
Total Debt / EV	- -	- -	- -	- -	0.06	0.06	0.05	0.15	0.26	0.09	0.11	0.31	0.15	0.04	0.03
EV/Sales	5	4.89	12.13	10.74	6.41	7.59	6.7	4.14	3.47	8.69	6.72	3.1	6.31	6.88	6.07
EV/EBITDA	40.35	28.83	358.74	281.8	- -	- -	58.81	102.58	- -	170.98	34.77	54.62	- -	256.44	65.29
EV/EBIT	331.37	80.96	- -	- -	- -	- -	573.43	- -	- -	819.73	55.31	- -	- -	- -	- -
EV/Cash Flow to Firm	22.28	16.06	76.58	76.9	147.61	400.21	26.51	150.67	- -	50.7	- -	1.34	31.39	33.04	40.74
EV/Free Cash Flow to Firm	13.97	10.27	41.85	39	42.99	73.21	20.57	47.9	- -	42.62	- -	1.3	22.07	24.17	24.05
Diluted Market Cap	458	830	2,692	3,873	4,421	6,566	7,596	6,221	9,440	30,430	15,551	7,558	13,248	16,584	17,338
Diluted Enterprise Value	410	680	2,490	3,747	4,422	6,690	7,629	6,419	10,812	31,247	14,840	7,959	13,588	16,162	17,027
EV per Share	5.56	6.31	22.17	29.16	24.33	35.67	38.72	27.86	46.18	129.68	57.32	25.04	52.53	65.73	64.77
TTM Sales	66	117	198	326	645	847	1,077	1,334	2,743	3,340	2,132	1,958	1,945	2,236	2,583
TTM EBITDA	8	20	7	12	-18	-92	123	54	-136	170	412	111	-25	60	240
TTM Operating Income	1	7	-17	-23	-93	-193	13	-46	-247	35	259	-69	-247	-190	-32
TTM Cash Flow to Firm	15	36	31	46	28	16	272	37	-512	573	-3,048	4,540	391	466	385
TTM Free Cash Flow to Firm	24	56	57	90	96	88	351	115	-425	681	-2,943	4,680	556	637	652

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	19.38	14.9	47.01	43.15	48.7	81.71	22.55	75.52	-17.96	57.12	-5.06	1.63	25.53	27.69	27.3
EV/EBIT	331.37	80.96	- -	- -	- -	- -	573.43	- -	- -	819.73	55.31	- -	- -	- -	- -
Enterprise Value	330	572	2,397	3,500	4,130	6,426	7,219	5,515	9,531	29,028	14,326	6,063	12,270	15,386	15,669
Low Price	6.47	6.76	8.53	23.16	20.9	16.45	32.63	26.2	28.12	18.65	52.31	26.21	31.48	38.06	56.63
EV/Sales	5	4.89	12.13	10.74	6.41	7.59	6.7	4.14	3.47	8.69	6.72	3.1	6.31	6.88	6.07
EV/EBITDA	40.35	28.83	358.74	281.8	- -	- -	58.81	102.58	- -	170.98	34.77	54.62	- -	256.44	65.29
Price/Earnings	369.53	128.98	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	717.69
Price/Earnings Average	458.14	160.34	-172.3	-92.79	-32.71	-24.88	-79.44	-78.95	-25.57	-99.04	-53.19	-95.72	-66.45	-113.51	760.74
Price/Earnings High	986.29	217.8	-272.43	-138.3	-46.29	-32.68	-100.53	-108.04	-34.46	-206.35	-100.54	-156.23	-86.95	-174.87	949
Price/Earnings Low	348.89	103.04	-74.06	-63.74	-23.83	-13.45	-64.44	-43.27	-19	-25.75	-24.76	-62.85	-46.54	-79.54	595.67
Price/Book Value	-5.25	-10.69	-32	-30.32	-15.98	-13.21	-12.83	-9.26	-9.66	-26.71	-9.33	-4.69	-7.48	-8.81	-8.88
Price/Book Value Average	-6.51	-13.29	-25.51	-31.68	-17.61	-11.04	-12.67	-14.09	-7.99	-14.09	-16.85	-6	-5.93	-6.76	-9.41
Price/Book Value High	-14.01	-18.05	-40.33	-47.22	-24.91	-14.49	-16.03	-19.28	-10.77	-29.36	-31.85	-9.79	-7.76	-10.41	-11.74
Price/Book Value Low	-4.95	-8.54	-10.96	-21.76	-12.83	-5.96	-10.27	-7.72	-5.94	-3.66	-7.84	-3.94	-4.15	-4.73	-7.37
Price/Tangible Book Value	4.38	3.74	6.04	8.32	20.95	79.46	18.53	5.83	7.49	11.43	5.57	3.87	11.11	11.04	11.28
Price/Tangible Book Value Average	5.43	4.65	4.82	8.69	23.08	66.37	18.29	8.87	6.2	6.03	10.06	4.95	8.8	8.46	11.96
Price/Tangible Book Value High	11.69	6.32	7.62	12.95	32.66	87.17	23.15	12.14	8.35	12.57	19.02	8.08	11.52	13.04	14.92
Price/Tangible Book Value Low	4.13	2.99	2.07	5.97	16.81	35.87	14.84	4.86	4.61	1.57	4.68	3.25	6.16	5.93	9.36
Price/Sales	6.17	6.56	13.63	11.88	6.86	7.76	7.05	4.67	3.44	9.11	7.29	3.86	6.81	7.42	6.39
Price/Sales Average	7.64	8.15	10.86	12.42	7.55	6.48	6.97	7.1	2.85	4.81	13.17	4.94	5.4	5.69	6.77
Price/Sales High	16.45	11.07	17.17	18.51	10.69	8.51	8.82	9.71	3.84	10.02	24.9	8.06	7.06	8.76	8.45
Price/Sales Low	5.82	5.24	4.67	8.53	5.5	3.5	5.65	3.89	2.12	1.25	6.13	3.24	3.78	3.98	5.3
Price/Cash Flow	27.47	21.51	86.01	85.09	195.1	759.56	29.42	1,615.94	-15.42	71.74	-4.89	1.68	37.42	38.75	44.86
Price/Cash Flow Average	34.05	26.74	68.56	88.9	214.94	634.47	29.05	2,457.94	-12.75	37.85	-8.84	2.15	29.66	29.7	47.55
Price/Cash Flow High	73.31	36.32	108.4	132.5	304.12	833.33	36.76	3,363.51	-17.19	78.86	-16.71	3.5	38.81	45.76	59.31
Price/Cash Flow Low	25.93	17.18	29.47	61.07	156.58	342.9	23.56	1,347.1	-9.48	9.84	-4.12	1.41	20.77	20.82	37.23
Price/Free Cash Flow Average	24.03	18.53	37.47	45.08	53.66	68.25	22.27	114.86	-14.86	30.14	-9.14	2.08	20.23	21.22	28.94
Price/Free Cash Flow High	51.74	25.17	59.24	67.19	75.92	89.64	28.18	157.18	-20.02	62.8	-17.28	3.4	26.47	32.7	36.1
Price/Free Cash Flow Low	18.3	11.91	16.1	30.97	39.09	36.89	18.06	62.95	-11.04	7.84	-4.26	1.37	14.17	14.87	22.66
EV/Sales Average	6.92	6.87	9.84	12.03	7.56	6.63	7	7.24	3.35	5.05	12.84	5.14	5.57	5.5	6.65
EV/Sales High	15.73	9.79	16.15	18.12	10.69	8.66	8.85	9.86	4.34	10.26	24.57	8.26	7.24	8.57	8.33
EV/Sales Low	5.1	3.95	3.65	8.14	5.5	3.65	5.68	4.04	2.62	1.49	5.8	3.45	3.96	3.8	5.18
EV/EBITDA Average	55.81	40.44	290.96	315.65	-275.99	-60.9	61.38	179.69	-67.39	99.38	66.44	90.71	-433.57	204.86	71.61
EV/EBITDA High	126.9	57.64	477.6	475.42	-390.47	-79.57	77.61	244.54	-87.32	201.84	127.13	145.77	-563.16	319.39	89.65
EV/EBITDA Low	41.11	23.29	107.84	213.66	-201.06	-33.53	49.84	100.14	-52.67	29.4	30.01	60.8	-307.72	141.45	55.79
EV/EBIT Average	458.31	113.57	-117.29	-168.99	-52.36	-29.11	598.47	-211.73	-37.19	476.47	105.69	-145.93	-43.88	-64.69	-537.06
EV/EBIT High	1,042.1	161.87	-192.53	-254.53	-74.08	-38.03	756.66	-288.14	-48.19	967.71	202.22	-234.5	-57	-100.86	-672.37
EV/EBIT Low	337.56	65.39	-43.47	-114.39	-38.14	-16.03	485.92	-118	-29.07	140.95	47.73	-97.81	-31.15	-44.67	-418.42
Last Price	6.85	8.46	24.91	32.27	26.04	36.45	40.74	31.43	45.74	135.94	62.22	31.21	56.72	70.85	68.23
High Price	18.28	14.28	31.39	50.25	40.59	39.99	50.91	65.42	50.99	149.44	212.4	65.16	58.82	83.67	90.22
Enterprise Value Average	457	802	1,944	3,921	4,871	5,609	7,534	9,661	9,180	16,873	27,374	10,069	10,839	12,291	17,186
Enterprise Value High	1,039	1,143	3,191	5,906	6,892	7,328	9,526	13,147	11,895	34,268	52,376	16,180	14,079	19,163	21,516
Enterprise Value Low	337	462	720	2,654	3,549	3,088	6,117	5,384	7,174	4,991	12,363	6,749	7,693	8,487	13,389

Shares Outstanding	84	102	118	122	178	182	190	204	209	241	251	234	233	242	240
Diluted Weighted Avg Shares	67	98	108	120	170	180	186	198	206	224	250	242	234	234	254
Basic Weighted Avg Shares	59	91	108	120	170	180	186	198	206	224	250	242	234	234	242
Revenue per Share	1.11	1.29	1.83	2.72	3.8	4.7	5.78	6.74	13.29	14.92	8.53	8.09	8.33	9.55	10.68
EBITDA per Share	0.14	0.22	0.06	0.1	-0.1	-0.51	0.66	0.27	-0.66	0.76	1.65	0.46	-0.11	0.26	0.99
Operating Income per Share	0.02	0.08	-0.15	-0.19	-0.55	-1.07	0.07	-0.23	-1.2	0.16	1.04	-0.28	-1.06	-0.81	-0.13
Basic EPS, GAAP	0.02	0.07	-0.12	-0.36	-0.88	-1.22	-0.51	-0.61	-1.48	-0.72	-2.11	-0.42	-0.68	-0.48	0.1
Basic EPS from Cont Ops	0.02	0.07	-0.12	-0.36	-0.88	-1.22	-0.51	-0.61	-1.48	-0.72	0.41	-0.36	-0.68	-0.48	0.1
Diluted EPS, GAAP	0.02	0.06	-0.12	-0.36	-0.88	-1.22	-0.51	-0.61	-1.48	-0.72	-2.11	-0.42	-0.68	-0.48	0.09
Diluted EPS from Cont Ops	0.02	0.06	-0.12	-0.36	-0.88	-1.22	-0.51	-0.61	-1.48	-0.72	0.41	-0.36	-0.68	-0.48	0.09
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.25	0.39	0.29	0.38	0.13	0.05	1.38	0.02	-2.97	1.9	-12.71	18.6	1.52	1.83	1.52
Free Cash Flow per Basic Share	0.1	0.17	0.05	0.01	-0.27	-0.35	0.96	-0.38	-3.39	1.41	-13.13	18.02	0.81	1.1	0.42
Cash & Equivalents per Share	1.29	2.14	2.73	3.1	3.06	2.82	4.09	7.86	11.74	17.52	11.32	13.88	12.03	7.94	5.35
Book Value per Share	-1.31	-0.79	-0.78	-1.06	-1.63	-2.76	-3.18	-3.39	-4.73	-5.09	-6.67	-6.66	-7.58	-8.04	-7.68
Tangible Book Value per Share	1.56	2.26	4.12	3.88	1.24	0.46	2.2	5.39	6.1	11.89	11.17	8.07	5.11	6.42	6.05

Zillow Group, Inc. Class A

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)