Projected Income Statement: Envela Corporation

Forecast Balance Sheet: Envela Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Net Debt - - - - - - -
Change - - - - - - -
Announcement Date 3/16/22 3/16/23 3/21/24 3/26/25 3/18/26 - -
Estimates

Cash Flow Forecast: Envela Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
CAPEX 1 3.139 0.2728 2.238 3.758 1.251 3.531 4
Change - -91.31% 720.57% 67.93% -66.71% 182.22% 13.28%
Free Cash Flow (FCF) 1 -0.3336 9.747 3.605 6.432 1.33 20.67 16.67
Change - 3,021.37% -63.02% 78.45% -79.33% 1,454.47% -19.36%
Announcement Date 3/16/22 3/16/23 3/21/24 3/26/25 3/18/26 - -
1USD in Million
Estimates

Forecast Financial Ratios: Envela Corporation

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

Profitability

        
EBITDA Margin (%) - 7.39% 8.43% 6.32% 5.38% 8.29% 10.25% 9.75%
EBIT Margin (%) - 6.74% 7.63% 5.1% 4.52% 7.51% 9.32% 8.24%
EBT Margin (%) - 7.21% 7.87% 5.25% 4.85% 7.77% 9.42% 8.25%
Net margin (%) - 7.13% 8.59% 4.16% 3.75% 6.06% 7.17% 6.77%
FCF margin (%) - -0.24% 5.34% 2.1% 3.57% 0.55% 7.71% 6.81%
FCF / Net Income (%) - -3.32% 62.13% 50.43% 95.19% 9.11% 107.61% 100.66%

Profitability

        
ROA 12.55% 11.89% 13.35% 7.56% 6.74% 13.02% - -
ROE 44.38% 44.46% 44.23% 15.6% 13.39% 24.39% - -

Financial Health

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

Capital Intensity

        
CAPEX / Current Assets (%) - 2.23% 0.15% 1.3% 2.08% 0.52% 1.32% 1.63%
CAPEX / EBITDA (%) - 30.11% 1.77% 20.63% 38.7% 6.26% 12.85% 16.76%
CAPEX / FCF (%) - -940.72% 2.8% 62.09% 58.43% 94.1% 17.08% 24%

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - 1.03 1.609 1.8 2.025 2.581 3.38 4.21
Change - - 56.19% 11.88% 12.52% 27.44% 30.95% 24.56%
EPS 1 - 0.37 0.58 0.27 0.26 0.56 0.74 0.635
Change - - 56.76% -53.45% -3.7% 115.38% 32.14% -14.19%
Nbr of stocks (in thousands) - 26,925 26,925 26,700 25,996 25,963 25,963 25,963
Announcement Date - 3/16/22 3/16/23 3/21/24 3/26/25 3/18/26 - -
1USD
Estimates
2026 *2027 *
P/E 21.9x 25.5x
PBR 4.79x 3.84x
EV / Sales 1.57x 1.72x
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
2
Last Close Price
16.03USD
Average target price
25.00USD
Spread / Average Target
+55.96%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. ELA Stock
  4. Financials Envela Corporation