Projected Income Statement: Allogene Therapeutics, Inc.

Forecast Balance Sheet: Allogene Therapeutics, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -809 -576 -449 -212 39.2 -197 -150 -331
Change - 28.8% 22.05% 52.78% 118.49% -603.05% 23.86% -120.67%
Announcement Date 2/23/22 2/28/23 3/14/24 3/13/25 3/12/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: Allogene Therapeutics, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 21.45 5.191 1.516 0.694 0.386 2.532 3.077 4.911
Change - -75.8% -70.8% -54.22% -44.38% 555.91% 21.55% 59.6%
Free Cash Flow (FCF) 1 -206.3 -225.7 -239.2 -201 -149.6 -126.3 -146 -125.7
Change - -9.43% -6% 15.99% 25.55% 15.57% -15.57% 13.93%
Announcement Date 2/23/22 2/28/23 3/14/24 3/13/25 3/12/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Allogene Therapeutics, Inc.

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

Profitability

        
EBITDA Margin (%) -637.42% -132,162.14% -330,040% -1,108,377.27% - -5,888.47% -1,982.96% -320.73%
EBIT Margin (%) -664.58% -138,044.86% -344,986.32% -1,170,372.73% - -5,855.62% -1,927.07% -257.93%
EBT Margin (%) -667.74% -136,885.6% -344,489.47% -1,170,863.64% - -5,485.22% -1,827.7% -251%
Net margin (%) -667.74% -136,885.6% -344,489.47% -1,170,863.64% - -5,445.37% -1,818.96% -250.94%
FCF margin (%) -535.89% -92,884.77% -251,841.05% -913,609.09% - -3,715.69% -1,208.03% -148.47%
FCF / Net Income (%) 80.25% 67.86% 73.11% 78.03% 78.39% 68.24% 66.41% 59.16%

Profitability

        
ROA -22.68% -35.85% -44.7% -43.24% -39.58% -43.85% -47.69% -49.87%
ROE -25.75% -42.04% -55.51% -55.13% -53.42% -63.23% -71.89% -63.23%

Financial Health

        
Leverage (Debt/EBITDA) - - - - -0.2x - - -
Debt / Free cash flow - - - - -0.26x - - -

Capital Intensity

        
CAPEX / Current Assets (%) 55.72% 2,136.21% 1,595.79% 3,154.55% - 74.46% 25.46% 5.8%
CAPEX / EBITDA (%) -8.74% -1.62% -0.48% -0.28% -0.2% -1.26% -1.28% -1.81%
CAPEX / FCF (%) -10.4% -2.3% -0.63% -0.35% -0.26% -2% -2.11% -3.91%

Items per share

        
Cash flow per share 1 -1.361 -1.54 - - - - - -
Change - -13.21% - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 6.425 4.61 3.037 1.989 1.275 1.158 0.5762 1.29
Change - -28.25% -34.11% -34.52% -35.89% -9.16% -50.25% 123.9%
EPS 1 -1.89 -2.32 -2.09 -1.32 -0.87 -0.6036 -0.642 -0.5596
Change - -22.75% 9.91% 36.84% 34.09% 30.62% -6.37% 12.84%
Nbr of stocks (in thousands) 142,516 144,210 168,277 209,672 224,730 345,491 345,491 345,491
Announcement Date 2/23/22 2/28/23 3/14/24 3/13/25 3/12/26 - - -
1USD
Estimates
2026 *2027 *
P/E -3.36x -3.16x
PBR 1.75x 3.52x
EV / Sales 148x 45.6x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
BBB
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
12
Last Close Price
2.030USD
Average target price
9.000USD
Spread / Average Target
+343.35%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. ALLO Stock
  4. Financials Allogene Therapeutics, Inc.