Liberty Broadband Ratios and Metrics

Market cap in millions BRL. Fiscal year is January - December.

Millions BRL. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 9, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	41,221	38,376	66,027	57,103	59,716	158,490
Market Cap Growth	-40.19%	-41.88%	15.63%	-4.38%	-62.32%	-19.62%
Enterprise Value	51,026	48,946	90,136	76,910	80,223	180,922
Last Close Price	23.84	22.48	38.64	32.50	38.48	75.75
PE Ratio	-	-	12.29	17.11	8.99	38.86
PS Ratio	-	-	-	-	11.59	28.79
PB Ratio	1.31	1.22	1.09	1.30	1.33	2.81
P/TBV Ratio	1.31	1.22	1.09	1.64	1.71	3.47
P/FCF Ratio	-	-	102.65	735.51	-	-
P/OCF Ratio	-	-	102.65	735.51	-	9481.87
EV/Sales Ratio	-	-	-	-	15.56	32.87
EV/EBITDA Ratio	1.75	51.97	92.83	82.99	52.33	123.00
EV/EBIT Ratio	-	-	-	-	541.96	-
EV/FCF Ratio	-	-	140.13	990.63	-	-
Debt / Equity Ratio	0.34	0.34	0.29	0.46	0.49	0.42
Debt / EBITDA Ratio	11.38	11.38	18.39	16.30	12.03	12.98
Debt / FCF Ratio	-	-	27.77	257.69	-	-
Asset Turnover	-	-	-	-	0.06	0.05
Quick Ratio	0.06	0.06	0.45	1.89	0.34	0.68
Current Ratio	0.10	0.10	2.12	2.42	0.39	0.79
Return on Equity (ROE)	-30.07%	-30.07%	8.45%	7.40%	13.49%	6.19%
Return on Assets (ROA)	-0.18%	-0.18%	-0.19%	-0.16%	0.11%	-0.01%
Return on Invested Capital (ROIC)	-0.39%	-0.36%	-0.32%	-0.24%	0.17%	-0.01%
Return on Capital Employed (ROCE)	-0.50%	-0.50%	-0.30%	-0.30%	0.20%	0.00%
Earnings Yield	-35.76%	-38.41%	8.14%	5.85%	11.13%	2.57%
FCF Yield	-	-1.15%	0.97%	0.14%	-2.10%	-0.46%
Buyback Yield / Dilution	-	-	2.72%	6.96%	15.05%	-1.64%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.