ZimVie Inc.

ZIMV

ZIMVZimVie Inc. US flag

NASDAQ Global Select

18.99

USD

- -

535.63MMarket Cap

Profitability (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 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

Return on Common Equity (%)	- -	-3.28	-11.22	-6.39	- -	- -	- -
Return on Assets (%)	- -	-2.65	-8.82	-5.05	-3.68	-27.62	-2.64
Return on Capital (%)	- -	- -	- -	-6.07	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	1.7	- -	- -	- -
Gross Margin (%)	65.18	68.37	65.71	62.74	63.45	63.48	63.91
EBITDA Margin (%)	10.62	10.64	7.19	34.49	22.76	24.14	7.16
Operating Margin (%)	-2.82	-2.16	-7.54	7.03	-3.74	-2.46	-0.47
Incremental Operating Margin (%)	- -	- -	- -	-23.16	- -	- -	- -
Pretax Margin (%)	-43.14	-2.62	-24.26	4.36	-11.76	-11.12	-5.25
Profit Margin (%)	-41.89	-2.65	-19.63	-20.17	-13.79	-85.98	-5.74
Net Income to Common Margin (%)	-41.89	-2.65	-19.63	-20.17	-13.79	-85.98	-5.74
Effective Tax Rate (%)	- -	- -	- -	20.33	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	-1,152.5	- -	- -
Sustainable Growth Rate (%)	- -	-3.28	-11.22	-6.39	- -	- -	- -

Credit (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 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

Total Debt	- -	86	89	58	546	522	233
ST Debt	- -	13	32	13	3	4	4
LT Debt	- -	73	58	45	542	518	229
Total Debt/EBITDA	- -	0.77	1.36	0.36	5.17	4.73	7.22
Net Debt/EBITDA	- -	-0.18	-0.07	-0.62	4.4	3.96	4.52
Total Debt/EBIT	- -	-3.77	-1.3	1.75	-31.46	-46.37	-110.7
Net Debt/EBIT	- -	0.89	0.07	-3.03	-26.75	-38.85	-69.24
EBITDA to Interest Expense	1,167	1,123	217.13	402.22	9.52	4.85	1.71
EBITDA-CapEx/Interest Expense	684	593	90.41	262.35	7.12	4.31	1.35
EBIT to Interest Expense	-310	-228	-227.68	81.93	-1.57	-0.49	-0.11
Interest Expense	- -	- -	- -	- -	11	23	19
Common Equity/Total Assets	- -	80.91	76.24	81.79	-2.88	-36.55	-61.88
Long-Term Debt/Equity (%)	- -	4.39	3.86	3.12	71.47	126.47	59.91
Long-Term Debt/Capital (%)	- -	4.08	3.66	2.92	108.8	636.31	-97.81
Long-Term Debt/Total Assets (%)	- -	3.47	2.96	2.48	33.02	42.97	30.34
Total Debt/Equity (%)	- -	5.16	5.98	3.99	71.92	127.46	60.93
Total Debt/Capital (%)	- -	4.79	5.66	3.73	109.49	641.29	-99.48
Total Debt/Total Assets (%)	- -	4.08	4.58	3.17	33.23	43.3	30.86
Net Debt to Equity	- -	-1.21	-0.33	-6.92	61.16	106.79	38.11
Net Debt/Capital (%)	- -	-1.15	-0.32	-6.92	107.88	4,427.76	-47.12
EBITDA	117	112	66	163	105	110	32
EBITDA-CapEx	68	59	27	106	79	98	26
Operating Income (Loss)	-31	-23	-69	33	-17	-11	-2

Liquidity (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 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

Cash Ratio	- -	0.19	0.12	0.54	0.31	0.41	0.56
Current Ratio	- -	2.62	2.33	2.91	2.48	2.78	1.92
Quick Ratio	- -	1.14	0.98	1.43	0.66	0.84	1.1
CFO/Avg Current Liab	- -	1.21	0.41	0.31	0.12	0.19	0.09
Common Equity/Total Assets	- -	80.91	76.24	81.79	-2.88	-36.55	-61.88
Long-Term Debt/Equity (%)	- -	4.39	3.86	3.12	71.47	126.47	59.91
Long-Term Debt/Capital (%)	- -	4.08	3.66	2.92	108.8	636.31	-97.81
Long-Term Debt/Total Assets (%)	- -	3.47	2.96	2.48	33.02	42.97	30.34
Total Debt/Equity (%)	- -	5.16	5.98	3.99	71.92	127.46	60.93
Total Debt/Capital (%)	- -	4.79	5.66	3.73	109.49	641.29	-99.48
Total Debt/Total Assets (%)	- -	4.08	4.58	3.17	33.23	43.3	30.86
CFO/Total Liabilities	- -	26.95	18.74	17.13	2.79	4.67	3.81
CFO/CapEx	3.35	2.25	2.25	1.13	0.93	2.97	2.12
Altman's Z-Score	- -	1.72	1.33	1.27	0.75	0.56	0.46

Working Capital (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 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

Accounts Receivable Turnover	- -	11.18	4.77	2.64	4.01	6.92	6.9
Days Sales Outstanding	- -	32.66	76.53	138.31	91.1	52.74	52.91
Inventory Turnover	- -	2.47	1.13	0.66	1.04	2.13	2.1
Days Inventory Outstanding	- -	147.96	322.94	549.49	349.44	171.55	173.86
Accounts Payable Turnover	- -	24.04	6.5	2.95	- -	6.23	5.19
Accounts Payable Turnover Days	- -	15.18	56.12	123.66	-213,985.74	58.54	70.29
Cash Conversion Cycle	- -	165.44	343.35	564.14	214,426.28	165.75	156.48
Inventory to Cash Days	- -	-115.3	-246.41	-411.18	-258.34	-118.8	-120.95
Inventories	- -	271	283	247	77	80	75
Raw Materials	- -	13	11	21	4	4	3
Work In Process	- -	31	24	27	19	21	18
Finished Goods	- -	227	248	200	54	54	54
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 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

Market Capitalization	- -	- -	- -	- -	244	470	382
- Cash & Cash Equivalents	- -	37	27	100	68	72	75
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	1	- -	- -	- -	- -	- -
+ Total Debt	- -	86	89	58	546	522	233
Enterprise Value	- -	50	62	-42	721	920	540
Total Capital	- -	1,794	1,575	1,552	498	81	-234
Total Debt/Capital (%)	- -	4.79	5.66	3.73	109.49	641.29	-99.48
Total Debt / EV	- -	1.72	1.44	-1.36	0.76	0.57	0.43
EV/Sales	- -	0.05	0.07	- -	1.56	2.01	1.2
EV/EBITDA	- -	0.44	0.94	- -	6.84	8.33	16.76
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	0.42	0.72	- -	21.11	14.79	13.08
EV/Free Cash Flow to Firm	- -	0.29	0.5	- -	11.88	12.31	11.26
Diluted Market Cap	- -	- -	- -	- -	244	470	382
Diluted Enterprise Value	- -	50	62	-42	721	920	540
EV per Share	- -	1.91	2.37	- -	27.63	34.78	19.7
TTM Sales	1,099	1,056	912	472	463	457	450
TTM EBITDA	117	112	66	163	105	110	32
TTM Operating Income	-31	-23	-69	33	-17	-11	-2
TTM Cash Flow to Firm	162	119	86	65	34	62	41
TTM Free Cash Flow to Firm	210	172	124	121	61	75	48

Multiples (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 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

Price/Free Cash Flow	- -	- -	- -	- -	4.76	9.46	18.33
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	50	62	-42	721	920	540
Low Price	- -	- -	- -	- -	6.67	5.05	13.01
EV/Sales	- -	0.05	0.07	- -	1.56	2.01	1.2
EV/EBITDA	- -	0.44	0.94	- -	6.84	8.33	16.76
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	-7.06	-0.67	-17.63
Price/Earnings High	- -	- -	- -	- -	-20.59	-1.26	-23.77
Price/Earnings Low	- -	- -	- -	- -	-2.73	-0.34	-13.8
Price/Book Value	- -	- -	- -	- -	-5.16	-1.07	-0.82
Price/Book Value Average	- -	- -	- -	- -	-9.54	-0.6	-0.98
Price/Book Value High	- -	- -	- -	- -	-27.83	-1.12	-1.32
Price/Book Value Low	- -	- -	- -	- -	-3.68	-0.3	-0.76
Price/Tangible Book Value	- -	- -	- -	- -	0.68	14.22	12.19
Price/Tangible Book Value Average	- -	- -	- -	- -	1.25	7.99	14.51
Price/Tangible Book Value High	- -	- -	- -	- -	3.65	14.97	19.57
Price/Tangible Book Value Low	- -	- -	- -	- -	0.48	4.04	11.36
Price/Sales	- -	- -	- -	- -	0.53	1.03	0.85
Price/Sales Average	- -	- -	- -	- -	0.97	0.58	1.01
Price/Sales High	- -	- -	- -	- -	2.84	1.08	1.36
Price/Sales Low	- -	- -	- -	- -	0.38	0.29	0.79
Price/Cash Flow	- -	- -	- -	- -	9.9	12.64	26.97
Price/Cash Flow Average	- -	- -	- -	- -	18.31	7.1	32.11
Price/Cash Flow High	- -	- -	- -	- -	53.41	13.31	43.3
Price/Cash Flow Low	- -	- -	- -	- -	7.07	3.6	25.15
Price/Free Cash Flow Average	- -	- -	- -	- -	8.81	5.31	21.83
Price/Free Cash Flow High	- -	- -	- -	- -	25.71	9.96	29.43
Price/Free Cash Flow Low	- -	- -	- -	- -	3.4	2.69	17.09
EV/Sales Average	- -	0.05	0.07	- -	2	1.56	1.36
EV/Sales High	- -	0.05	0.07	- -	3.87	2.07	1.72
EV/Sales Low	- -	0.05	0.07	- -	1.41	1.28	1.14
EV/EBITDA Average	- -	0.44	0.94	-0.26	8.8	6.47	19.02
EV/EBITDA High	- -	0.44	0.94	-0.26	17	8.56	23.95
EV/EBITDA Low	- -	0.44	0.94	-0.26	6.18	5.29	15.96
EV/EBIT Average	- -	-2.19	-0.9	-1.28	-53.53	-63.45	-291.67
EV/EBIT High	- -	-2.19	-0.9	-1.28	-103.38	-83.95	-367.14
EV/EBIT Low	- -	-2.19	-0.9	-1.28	-37.57	-51.89	-244.68
Last Price	- -	- -	- -	- -	9.34	17.75	13.95
High Price	- -	- -	- -	- -	50.4	18.69	22.4
Enterprise Value Average	- -	50	62	-42	928	714	613
Enterprise Value High	- -	50	62	-42	1,793	945	771
Enterprise Value Low	- -	50	62	-42	651	584	514

Profitability (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 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

Return on Common Equity (%)	- -	-3.28	-11.22	-6.39	- -	- -	- -
Return on Assets (%)	- -	-2.65	-8.82	-5.05	-3.68	-27.62	-2.64
Return on Capital (%)	- -	- -	- -	-6.07	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	1.7	- -	- -	- -
Gross Margin (%)	65.18	68.37	65.71	62.74	63.45	63.48	63.91
EBITDA Margin (%)	10.62	10.64	7.19	34.49	22.76	24.14	7.16
Operating Margin (%)	-2.82	-2.16	-7.54	7.03	-3.74	-2.46	-0.47
Incremental Operating Margin (%)	- -	- -	- -	-23.16	- -	- -	- -
Pretax Margin (%)	-43.14	-2.62	-24.26	4.36	-11.76	-11.12	-5.25
Profit Margin (%)	-41.89	-2.65	-19.63	-20.17	-13.79	-85.98	-5.74
Net Income to Common Margin (%)	-41.89	-2.65	-19.63	-20.17	-13.79	-85.98	-5.74
Effective Tax Rate (%)	- -	- -	- -	20.33	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	-1,152.5	- -	- -
Sustainable Growth Rate (%)	- -	-3.28	-11.22	-6.39	- -	- -	- -

Credit (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 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

Total Debt	- -	86	89	58	546	522	233
ST Debt	- -	13	32	13	3	4	4
LT Debt	- -	73	58	45	542	518	229
Total Debt/EBITDA	- -	0.77	1.36	0.36	5.17	4.73	7.22
Net Debt/EBITDA	- -	-0.18	-0.07	-0.62	4.4	3.96	4.52
Total Debt/EBIT	- -	-3.77	-1.3	1.75	-31.46	-46.37	-110.7
Net Debt/EBIT	- -	0.89	0.07	-3.03	-26.75	-38.85	-69.24
EBITDA to Interest Expense	1,167	1,123	217.13	402.22	9.52	4.85	1.71
EBITDA-CapEx/Interest Expense	684	593	90.41	262.35	7.12	4.31	1.35
EBIT to Interest Expense	-310	-228	-227.68	81.93	-1.57	-0.49	-0.11
Interest Expense	- -	- -	- -	- -	11	23	19
Common Equity/Total Assets	- -	80.91	76.24	81.79	-2.88	-36.55	-61.88
Long-Term Debt/Equity (%)	- -	4.39	3.86	3.12	71.47	126.47	59.91
Long-Term Debt/Capital (%)	- -	4.08	3.66	2.92	108.8	636.31	-97.81
Long-Term Debt/Total Assets (%)	- -	3.47	2.96	2.48	33.02	42.97	30.34
Total Debt/Equity (%)	- -	5.16	5.98	3.99	71.92	127.46	60.93
Total Debt/Capital (%)	- -	4.79	5.66	3.73	109.49	641.29	-99.48
Total Debt/Total Assets (%)	- -	4.08	4.58	3.17	33.23	43.3	30.86
Net Debt to Equity	- -	-1.21	-0.33	-6.92	61.16	106.79	38.11
Net Debt/Capital (%)	- -	-1.15	-0.32	-6.92	107.88	4,427.76	-47.12
EBITDA	117	112	66	163	105	110	32
EBITDA-CapEx	68	59	27	106	79	98	26
Operating Income (Loss)	-31	-23	-69	33	-17	-11	-2

Liquidity (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 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

Cash Ratio	- -	0.19	0.12	0.54	0.31	0.41	0.56
Current Ratio	- -	2.62	2.33	2.91	2.48	2.78	1.92
Quick Ratio	- -	1.14	0.98	1.43	0.66	0.84	1.1
CFO/Avg Current Liab	- -	1.21	0.41	0.31	0.12	0.19	0.09
Common Equity/Total Assets	- -	80.91	76.24	81.79	-2.88	-36.55	-61.88
Long-Term Debt/Equity (%)	- -	4.39	3.86	3.12	71.47	126.47	59.91
Long-Term Debt/Capital (%)	- -	4.08	3.66	2.92	108.8	636.31	-97.81
Long-Term Debt/Total Assets (%)	- -	3.47	2.96	2.48	33.02	42.97	30.34
Total Debt/Equity (%)	- -	5.16	5.98	3.99	71.92	127.46	60.93
Total Debt/Capital (%)	- -	4.79	5.66	3.73	109.49	641.29	-99.48
Total Debt/Total Assets (%)	- -	4.08	4.58	3.17	33.23	43.3	30.86
CFO/Total Liabilities	- -	26.95	18.74	17.13	2.79	4.67	3.81
CFO/CapEx	3.35	2.25	2.25	1.13	0.93	2.97	2.12
Altman's Z-Score	- -	1.72	1.33	1.27	0.75	0.56	0.46

Working Capital (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 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

Accounts Receivable Turnover	- -	11.18	4.77	2.64	4.01	6.92	6.9
Days Sales Outstanding	- -	32.66	76.53	138.31	91.1	52.74	52.91
Inventory Turnover	- -	2.47	1.13	0.66	1.04	2.13	2.1
Days Inventory Outstanding	- -	147.96	322.94	549.49	349.44	171.55	173.86
Accounts Payable Turnover	- -	24.04	6.5	2.95	- -	6.23	5.19
Accounts Payable Turnover Days	- -	15.18	56.12	123.66	-213,985.74	58.54	70.29
Cash Conversion Cycle	- -	165.44	343.35	564.14	214,426.28	165.75	156.48
Inventory to Cash Days	- -	-115.3	-246.41	-411.18	-258.34	-118.8	-120.95
Inventories	- -	271	283	247	77	80	75
Raw Materials	- -	13	11	21	4	4	3
Work In Process	- -	31	24	27	19	21	18
Finished Goods	- -	227	248	200	54	54	54
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 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

Market Capitalization	- -	- -	- -	- -	244	470	382
- Cash & Cash Equivalents	- -	37	27	100	68	72	75
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	1	- -	- -	- -	- -	- -
+ Total Debt	- -	86	89	58	546	522	233
Enterprise Value	- -	50	62	-42	721	920	540
Total Capital	- -	1,794	1,575	1,552	498	81	-234
Total Debt/Capital (%)	- -	4.79	5.66	3.73	109.49	641.29	-99.48
Total Debt / EV	- -	1.72	1.44	-1.36	0.76	0.57	0.43
EV/Sales	- -	0.05	0.07	- -	1.56	2.01	1.2
EV/EBITDA	- -	0.44	0.94	- -	6.84	8.33	16.76
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	0.42	0.72	- -	21.11	14.79	13.08
EV/Free Cash Flow to Firm	- -	0.29	0.5	- -	11.88	12.31	11.26
Diluted Market Cap	- -	- -	- -	- -	244	470	382
Diluted Enterprise Value	- -	50	62	-42	721	920	540
EV per Share	- -	1.91	2.37	- -	27.63	34.78	19.7
TTM Sales	1,099	1,056	912	472	463	457	450
TTM EBITDA	117	112	66	163	105	110	32
TTM Operating Income	-31	-23	-69	33	-17	-11	-2
TTM Cash Flow to Firm	162	119	86	65	34	62	41
TTM Free Cash Flow to Firm	210	172	124	121	61	75	48

Multiples (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 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

Price/Free Cash Flow	- -	- -	- -	- -	4.76	9.46	18.33
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	50	62	-42	721	920	540
Low Price	- -	- -	- -	- -	6.67	5.05	13.01
EV/Sales	- -	0.05	0.07	- -	1.56	2.01	1.2
EV/EBITDA	- -	0.44	0.94	- -	6.84	8.33	16.76
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	-7.06	-0.67	-17.63
Price/Earnings High	- -	- -	- -	- -	-20.59	-1.26	-23.77
Price/Earnings Low	- -	- -	- -	- -	-2.73	-0.34	-13.8
Price/Book Value	- -	- -	- -	- -	-5.16	-1.07	-0.82
Price/Book Value Average	- -	- -	- -	- -	-9.54	-0.6	-0.98
Price/Book Value High	- -	- -	- -	- -	-27.83	-1.12	-1.32
Price/Book Value Low	- -	- -	- -	- -	-3.68	-0.3	-0.76
Price/Tangible Book Value	- -	- -	- -	- -	0.68	14.22	12.19
Price/Tangible Book Value Average	- -	- -	- -	- -	1.25	7.99	14.51
Price/Tangible Book Value High	- -	- -	- -	- -	3.65	14.97	19.57
Price/Tangible Book Value Low	- -	- -	- -	- -	0.48	4.04	11.36
Price/Sales	- -	- -	- -	- -	0.53	1.03	0.85
Price/Sales Average	- -	- -	- -	- -	0.97	0.58	1.01
Price/Sales High	- -	- -	- -	- -	2.84	1.08	1.36
Price/Sales Low	- -	- -	- -	- -	0.38	0.29	0.79
Price/Cash Flow	- -	- -	- -	- -	9.9	12.64	26.97
Price/Cash Flow Average	- -	- -	- -	- -	18.31	7.1	32.11
Price/Cash Flow High	- -	- -	- -	- -	53.41	13.31	43.3
Price/Cash Flow Low	- -	- -	- -	- -	7.07	3.6	25.15
Price/Free Cash Flow Average	- -	- -	- -	- -	8.81	5.31	21.83
Price/Free Cash Flow High	- -	- -	- -	- -	25.71	9.96	29.43
Price/Free Cash Flow Low	- -	- -	- -	- -	3.4	2.69	17.09
EV/Sales Average	- -	0.05	0.07	- -	2	1.56	1.36
EV/Sales High	- -	0.05	0.07	- -	3.87	2.07	1.72
EV/Sales Low	- -	0.05	0.07	- -	1.41	1.28	1.14
EV/EBITDA Average	- -	0.44	0.94	-0.26	8.8	6.47	19.02
EV/EBITDA High	- -	0.44	0.94	-0.26	17	8.56	23.95
EV/EBITDA Low	- -	0.44	0.94	-0.26	6.18	5.29	15.96
EV/EBIT Average	- -	-2.19	-0.9	-1.28	-53.53	-63.45	-291.67
EV/EBIT High	- -	-2.19	-0.9	-1.28	-103.38	-83.95	-367.14
EV/EBIT Low	- -	-2.19	-0.9	-1.28	-37.57	-51.89	-244.68
Last Price	- -	- -	- -	- -	9.34	17.75	13.95
High Price	- -	- -	- -	- -	50.4	18.69	22.4
Enterprise Value Average	- -	50	62	-42	928	714	613
Enterprise Value High	- -	50	62	-42	1,793	945	771
Enterprise Value Low	- -	50	62	-42	651	584	514

Shares Outstanding	- -	26	26	26	26	27	28
Diluted Weighted Avg Shares	26	26	26	26	26	26	27
Basic Weighted Avg Shares	26	26	26	26	26	26	27
Revenue per Share	42.11	40.44	34.96	18.1	17.75	17.29	16.41
EBITDA per Share	4.47	4.3	2.51	6.24	4.04	4.17	1.18
Operating Income per Share	-1.19	-0.87	-2.63	1.27	-0.66	-0.43	-0.08
Basic EPS, GAAP	-17.64	-1.07	-6.86	-3.65	-2.45	-14.87	-0.94
Basic EPS from Cont Ops	-17.6	-1.07	-6.86	0.63	-1.8	-2.12	-1.23
Diluted EPS, GAAP	-17.64	-1.07	-6.86	-3.65	-2.45	-14.87	-0.94
Diluted EPS from Cont Ops	-17.6	-1.07	-6.86	0.63	-1.8	-2.12	-1.23
Dividend per Share	- -	- -	- -	- -	20.71	- -	- -
Cash Flow per Share	6.21	4.57	3.29	2.46	0.94	1.4	0.52
Free Cash Flow per Basic Share	4.36	2.54	1.83	0.29	-0.07	0.93	0.27
Cash & Equivalents per Share	- -	1.42	1.05	3.85	2.62	2.7	2.74
Book Value per Share	- -	65.42	56.93	57.25	-1.81	-16.65	-17.02
Tangible Book Value per Share	- -	13.48	12.48	15.99	13.79	1.25	1.14

ZimVie 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)