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 19.88 22.97
Change - 14.81% -23.48% 33.28% 15.52%
Free Cash Flow (FCF) 1 46.44 78.22 34.3 58.56 63.83
Change - 68.45% -56.15% 70.74% 8.99%
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% 10.97% 12.14%
EBIT Margin (%) - 10.65% 4.38% 7.25% 8.07% 9.44%
EBT Margin (%) - 6.61% -0.77% 6.96% 8.47% 9.79%
Net margin (%) - 4.23% -1.34% 5.41% 6.49% 7.51%
FCF margin (%) - 5.68% 10.34% 4.09% 6.52% 6.6%
FCF / Net Income (%) - 134.12% -772.84% 75.59% 100.32% 87.87%

Profitability

      
ROA - 6.95% -1.96% 8.58% 10.2% 12.2%
ROE - 15.75% -3.96% 15.85% 18.1% 20.5%

Financial Health

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

Capital Intensity

      
CAPEX / Current Assets (%) - 2.08% 2.58% 1.78% 2.21% 2.37%
CAPEX / EBITDA (%) - - 37.02% 18.6% 20.15% 19.57%
CAPEX / FCF (%) - 36.57% 24.92% 43.49% 33.95% 35.98%

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 1.187 1.467
Change - 393.33% -128.38% 538.1% 28.99% 23.6%
Nbr of stocks (in thousands) 45,466 44,282 49,894 48,298 48,306 48,306
Announcement Date 7/12/23 6/26/24 6/25/25 6/24/26 - -
1USD
Estimates
2027 *2028 *
P/E 18.1x 14.6x
PBR - -
EV / Sales 1.15x 1.07x
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
21.43USD
Average target price
31.67USD
Spread / Average Target
+47.77%

Quarterly revenue - Rate of surprise

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