Projected Income Statement: Carvolix

Forecast Balance Sheet: Carvolix

Forecast Balance Sheet - Carvolix
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 - 17 16.4 33.4 35 69 86.3
Change - - -3.53% 103.66% 4.71% 97.14% 25.07%
Announcement Date 3/30/23 4/25/24 4/24/25 3/19/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: Carvolix

Fiscal Period: December 2023 2024 2025 2026 2027 2028
CAPEX 1 0.1834 0.1667 0.1339 0.038 0.1137 0.1137
Change - -9.09% -19.7% -71.61% 199.13% 0%
Free Cash Flow (FCF) 1 -13.11 -13.01 -13.46 -35.77 -3.808 -6.896
Change - 0.77% -3.5% -165.74% 89.36% -81.12%
Announcement Date 4/25/24 4/24/25 3/19/26 - - -
1EUR in Million
Estimates

Forecast Financial Ratios: Carvolix

Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028

Profitability

       
EBITDA Margin (%) - - -297.71% - -2,267.64% -85.53% -23.42%
EBIT Margin (%) - - -355.97% - -2,458.61% -92.37% -28.2%
EBT Margin (%) - - - - -2,148.95% -67.19% -23.01%
Net margin (%) - - -358.4% - -2,624.83% -30.9% -19.61%
FCF margin (%) - - -278.56% - -2,498.14% -10.19% -12.79%
FCF / Net Income (%) - 78.18% 77.72% 46.75% 95.17% 32.99% 65.23%

Profitability

       
ROA - - - - - - -
ROE - -47.9% -47.7% -138.61% -283.49% -601.57% -

Financial Health

       
Leverage (Debt/EBITDA) - -1.22x -1.18x -1.95x -1.08x -2.16x -6.84x
Debt / Free cash flow - -1.3x -1.26x -2.48x -0.98x -18.12x -12.52x

Capital Intensity

       
CAPEX / Current Assets (%) - - 3.57% - 2.65% 0.3% 0.21%
CAPEX / EBITDA (%) - -1.32% -1.2% -0.78% -0.12% -0.36% -0.9%
CAPEX / FCF (%) - -1.4% -1.28% -0.99% -0.11% -2.99% -1.65%

Items per share

       
Cash flow per share 1 - -0.4143 -0.3155 -0.2935 -0.3989 0.2423 -0.0122
Change - - 23.85% 6.97% -35.93% 160.73% -105.06%
Dividend per Share 1 - - - - - - -
Change - - - - - - -
Book Value Per Share 1 - 1.02 0.7693 0.1464 0.0243 -0.4395 -0.5669
Change - - -24.59% -80.97% -83.37% -1,905.75% -28.98%
EPS 1 - -0.54 -0.41 -0.63 -0.4584 -0.4566 -0.216
Change - - 24.07% -53.66% 27.24% 0.38% 52.7%
Nbr of stocks (in thousands) - 30,899 39,348 39,348 59,244 59,244 59,244
Announcement Date - 4/25/24 4/24/25 3/19/26 - - -
1EUR
Estimates
2026 *2027 *
P/E -12x -12.1x
PBR 227x -12.6x
EV / Sales 279x 11.6x
Yield - -

EPS & Dividend

EPS & Dividend - Carvolix


Y-o-Y evolution of P/E

Valuation ratios - P/E - Carvolix
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - Carvolix
Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
MarketScreener Ratings - Carvolix
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
5.520EUR
Average target price
8.775EUR
Spread / Average Target
+58.97%

Annual profits - Rate of surprise

Rate of surprise - EPS - Annual - Carvolix