Projected Income Statement: Alector, Inc.

Forecast Balance Sheet: Alector, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -735 -713 -549 -413 -246 -247 -326 -436
Change - 2.99% 23% 24.77% 40.44% -0.27% -31.98% -33.74%
Announcement Date 2/24/22 2/28/23 2/27/24 2/26/25 2/25/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: Alector, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 3.247 4.117 2.381 1.255 0.041 20.02 21.02 22.07
Change - 26.79% -42.17% -47.29% -96.73% 48,717.07% 5% 5%
Free Cash Flow (FCF) 1 295.3 -24.45 -186.5 -231.2 -184.1 -46.08 -109 -91.24
Change - -108.28% -663.08% -23.92% 20.37% 74.97% -136.52% 16.29%
Announcement Date 2/24/22 2/28/23 2/27/24 2/26/25 2/25/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Alector, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) -14.98% -98.88% -150.43% -138.82% -714.13% -1,691.41% -554.18% -8,098.64%
EBIT Margin (%) -18.04% -103.16% -156.33% -144.19% -741.3% -1,566.28% -494.65% -7,368.06%
EBT Margin (%) -17.54% -97.33% -128.97% -118.26% -678.36% -1,372.49% -422.24% -6,645.26%
Net margin (%) -17.54% -99.77% -134.34% -118.39% -679.16% -1,372.49% -422.24% -6,645.26%
FCF margin (%) 142.6% -18.3% -192.19% -229.88% -874.66% -672.06% -476.35% -5,451.84%
FCF / Net Income (%) -812.86% 18.34% 143.06% 194.17% 128.79% 48.97% 112.81% 82.04%

Profitability

        
ROA - - -18.5% - - - - -
ROE -12.79% -51.75% -74.81% -91.24% -181.56% -1,722.48% -152.15% -78.82%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) 1.57% 3.08% 2.45% 1.25% 0.19% 291.9% 91.84% 1,318.48%
CAPEX / EBITDA (%) -10.46% -3.12% -1.63% -0.9% -0.03% -17.26% -16.57% -16.28%
CAPEX / FCF (%) 1.1% -16.84% -1.28% -0.54% -0.02% -43.43% -19.28% -24.18%

Items per share

        
Cash flow per share 1 3.712 -0.2465 -2.199 -2.38 -1.787 -0.6622 -0.5097 -
Change - -106.64% -792.25% -8.22% 24.94% 62.94% 23.03% -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 3.668 2.587 1.602 1.28 0.2777 0.34 0.59 0.85
Change - -29.47% -38.06% -20.13% -78.3% 22.43% 73.53% 44.07%
EPS 1 -0.45 -1.62 -1.56 -1.23 -1.39 -0.8567 -0.6414 -0.7525
Change - -260% 3.7% 21.15% -13.01% 38.37% 25.13% -17.32%
Nbr of stocks (in thousands) 81,276 82,702 84,136 97,933 109,151 111,025 111,025 111,025
Announcement Date 2/24/22 2/28/23 2/27/24 2/26/25 2/25/26 - - -
1USD
Estimates
2026 *2027 *
P/E -2.35x -3.13x
PBR 5.91x 3.41x
EV / Sales -3.5x -4.51x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
BB
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
2.010USD
Average target price
3.100USD
Spread / Average Target
+54.23%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. ALEC Stock
  4. Financials Alector, Inc.