Projected Income Statement: Daktronics, Inc.

Forecast Balance Sheet: Daktronics, Inc.

Fiscal Period: May 2023 2024 2025 2026 2027 2028
Net Debt - - - - - -
Change - - - - - -
Announcement Date 7/12/23 6/26/24 6/25/25 6/24/26 - -
Estimates

Cash Flow Forecast: Daktronics, Inc.

Fiscal Period: May 2024 2025 2026 2027 2028
CAPEX 1 16.98 19.49 14.92 19.37 22.32
Change - 14.81% -23.48% 29.86% 15.23%
Free Cash Flow (FCF) 1 46.44 78.22 34.3 79.96 81.76
Change - 68.45% -56.15% 133.12% 2.25%
Announcement Date 6/26/24 6/25/25 6/24/26 - -
1USD in Million
Estimates

Forecast Financial Ratios: Daktronics, Inc.

Fiscal Period: May 2023 2024 2025 2026 2027 2028

Profitability

      
EBITDA Margin (%) - - 6.96% 9.56% 10.72% 12.1%
EBIT Margin (%) - 10.65% 4.38% 7.25% 8.35% 9.73%
EBT Margin (%) - 6.61% -0.77% 6.96% 8.67% 10.01%
Net margin (%) - 4.23% -1.34% 5.41% 6.62% 7.68%
FCF margin (%) - 5.68% 10.34% 4.09% 8.91% 8.43%
FCF / Net Income (%) - 134.12% -772.84% 75.59% 134.57% 109.79%

Profitability

      
ROA - 6.95% -1.96% 8.58% 10.1% 11.2%
ROE - 15.75% -3.96% 15.85% 18.4% 19.5%

Financial Health

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

Capital Intensity

      
CAPEX / Current Assets (%) - 2.08% 2.58% 1.78% 2.16% 2.3%
CAPEX / EBITDA (%) - - 37.02% 18.6% 20.13% 19.02%
CAPEX / FCF (%) - 36.57% 24.92% 43.49% 24.23% 27.3%

Items per share

      
Cash flow per share 1 - - - - - -
Change - - - - - -
Dividend per Share 1 - - - - - -
Change - - - - - -
Book Value Per Share 1 - 5.167 - - - -
Change - - - - - -
EPS 1 0.15 0.74 -0.21 0.92 1.217 1.517
Change - 393.33% -128.38% 538.1% 32.25% 24.66%
Nbr of stocks (in thousands) 45,466 44,282 49,894 48,298 48,093 48,093
Announcement Date 7/12/23 6/26/24 6/25/25 6/24/26 - -
1USD
Estimates
2027 *2028 *
P/E 14.8x 11.8x
PBR - -
EV / Sales 0.96x 0.89x
Yield - -

EPS & Dividend



Y-o-Y evolution of P/E

 
Trader
Investor
Global
Quality
ESG MSCI
AA
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
17.96USD
Average target price
32.00USD
Spread / Average Target
+78.17%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. DAKT Stock
  4. Financials Daktronics, Inc.