Projected Income Statement: Compugen Ltd.

Forecast Balance Sheet: Compugen Ltd.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 2/24/22 2/27/23 3/5/24 3/4/25 3/2/26 - - -
Estimates

Cash Flow Forecast: Compugen Ltd.

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 0.166 0.292 0.477 0.172 0.118 0.306
Change - 75.9% 63.36% -63.94% -31.4% 159.32%
Free Cash Flow (FCF) 1 -16.25 -11.88 -19.4 -51.05 49.31 24.33
Change - 26.9% -63.33% -163.11% 196.59% -50.67%
Announcement Date 2/25/21 2/28/22 2/28/23 3/5/24 3/4/25 3/2/26
1USD in Million
Estimates

Forecast Financial Ratios: Compugen Ltd.

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - -584.57% -471.65% -38.83% -53.44% 43.05% -324.35% -355.93% -161.95%
EBT Margin (%) - -570.05% -448.48% -29.24% -34.84% 48.65% -271.72% -316.05% -147.76%
Net margin (%) - -570.05% -449.25% -56.05% -51.07% 48.57% -286.45% -347.75% -147.72%
FCF margin (%) - -377.1% -466.44% -107.77% 177.6% 37.72% - - -
FCF / Net Income (%) - 66.15% 103.83% 192.27% -347.73% 77.65% - - -

Profitability

         
ROA -20.5% -16.21% -19.54% -7.54% -7.88% 14.42% - - -
ROE -37.57% -30.2% -36.55% -26.19% -23.63% 44.84% - - -

Financial Health

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

Capital Intensity

         
CAPEX / Current Assets (%) - 4.87% 6.36% 0.51% 0.42% 0.42% - - -
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - -1.29% -1.36% -0.48% 0.24% 1.11% - - -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - - - - - - - - -
Change - - - - - - - - -
Book Value Per Share 1 - - - - - - - - -
Change - - - - - - - - -
EPS 1 - -0.41 -0.39 -0.21 -0.16 0.38 -0.28 -0.276 -0.266
Change - - 4.88% 46.15% 23.81% 337.5% -173.68% 1.43% 3.62%
Nbr of stocks (in thousands) - 86,214 86,625 88,327 89,536 93,535 94,724 94,724 94,724
Announcement Date - 2/24/22 2/27/23 3/5/24 3/4/25 3/2/26 - - -
1USD
Estimates
2026 *2027 *
P/E -8.52x -8.64x
PBR - -
EV / Sales 24.1x 28.7x
Yield - -

EPS & Dividend



Y-o-Y evolution of P/E

 
Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
2.385USD
Average target price
4.600USD
Spread / Average Target
+92.87%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. CGEN Stock
  4. Financials Compugen Ltd.