Projected Income Statement: Castle Biosciences, Inc.

Forecast Balance Sheet: Castle Biosciences, Inc.

Forecast Balance Sheet - Castle Biosciences, Inc.
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt -330 -259 -243 - - - - -
Change - 21.52% 6.18% - - - - -
Announcement Date 2/28/22 2/28/23 2/28/24 2/27/25 2/26/26 - - -
Estimates

Cash Flow Forecast: Castle Biosciences, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 3.483 5.632 13.62 28.33 36.02 34.2 31.23 43.7
Change - 61.7% 141.85% 107.96% 27.17% -5.06% -8.67% 39.91%
Free Cash Flow (FCF) 1 -22.47 -47.29 -19.25 36.54 28.33 -22.93 13.35 28.45
Change - -110.48% 59.3% 289.85% -22.48% -180.96% 158.21% 113.11%
Announcement Date 2/28/22 2/28/23 2/28/24 2/27/25 2/26/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Castle Biosciences, Inc.

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

Profitability

        
EBITDA Margin (%) -38.98% -45.47% -25.32% 22.58% 12.74% 3.24% 6.31% 11.42%
EBIT Margin (%) -42.6% -53.16% -30.93% 2.61% -12.44% -12.34% -7.63% -3.07%
EBT Margin (%) -42.53% -50.28% -26.1% 6.49% -8.57% -9.7% -5.42% -1%
Net margin (%) -33.26% -48.99% -26.15% 5.49% -7.02% -9.9% -6.22% -1.7%
FCF margin (%) -23.88% -34.51% -8.76% 11% 8.23% -6.13% 3.18% 5.96%
FCF / Net Income (%) 71.79% 70.43% 33.49% 200.27% -117.25% 61.89% -51.16% -350.18%

Profitability

        
ROA -6.94% -14.76% -12.76% 3.71% -4.35% -6.7% -3.9% -
ROE -7.56% -16.56% -14.54% 4.31% -5.21% -8.1% -4.6% -

Financial Health

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

Capital Intensity

        
CAPEX / Current Assets (%) 3.7% 4.11% 6.2% 8.53% 10.46% 9.14% 7.45% 9.15%
CAPEX / EBITDA (%) -9.5% -9.04% -24.48% 37.77% 82.14% 281.85% 118.02% 80.09%
CAPEX / FCF (%) -15.5% -11.91% -70.77% 77.52% 127.17% -149.13% 233.96% 153.6%

Items per share

        
Cash flow per share 1 -0.7213 -2.172 -0.2099 2.217 0.5731 -0.7 -0.14 -
Change - -201.13% 90.34% 1,156.36% -74.15% -222.14% 80% -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 16.38 15.32 14.6 15.58 16.24 15.54 16.08 -
Change - -6.47% -4.71% 6.73% 4.26% -4.34% 3.47% -
EPS 1 -1.24 -2.58 -2.14 0.62 -0.83 -1.245 -0.935 -0.3443
Change - -108.06% 17.05% 128.97% -233.87% -50% 24.9% 63.18%
Nbr of stocks (in thousands) 25,730 26,352 26,911 28,007 29,189 30,550 30,550 30,550
Announcement Date 2/28/22 2/28/23 2/28/24 2/27/25 2/26/26 - - -
1USD
Estimates
2026 *2027 *
P/E -29.8x -39.7x
PBR 2.39x 2.31x
EV / Sales 3.03x 2.71x
Yield - -

EPS & Dividend

EPS & Dividend - Castle Biosciences, Inc.


Y-o-Y evolution of P/E

Valuation ratios - P/E - Castle Biosciences, Inc.
 
Trader
Investor
Global
Quality
ESG MSCI
AA
MarketScreener Ratings - Castle Biosciences, Inc.
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
10
Last Close Price
37.16USD
Average target price
46.70USD
Spread / Average Target
+25.67%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - Castle Biosciences, Inc.
  1. Stock Market
  2. Stocks
  3. CSTL Stock
  4. Financials Castle Biosciences, Inc.