Projected Income Statement: FreightCar America, Inc.

Forecast Balance Sheet: FreightCar America, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 - - - 111 42.9 27.3 11.8 -
Change - - - - -61.35% -36.43% -56.78% -
Announcement Date 3/22/22 3/27/23 3/18/24 3/12/25 3/9/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: FreightCar America, Inc.

Fiscal Period: December 2024 2025 2026 2027
CAPEX 1 5.019 3.376 8.029 5.189
Change - -32.74% 137.83% -35.37%
Free Cash Flow (FCF) 1 39.91 31.4 17.79 12.37
Change - -21.33% -43.33% -30.47%
Announcement Date 3/12/25 3/9/26 - -
1USD in Million
Estimates

Forecast Financial Ratios: FreightCar America, Inc.

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

Profitability

        
EBITDA Margin (%) -5.87% 2.31% 5.62% 7.69% 8.94% 8.01% 9.77% 9.22%
EBIT Margin (%) -7.99% 0.1% 4.33% 6.66% 7.7% 5.99% 8.07% 8.09%
EBT Margin (%) - - - -12.51% -2.17% 13.24% 6.29% 6.15%
Net margin (%) - - - -17.16% 7.61% 11.58% 4.88% 4.92%
FCF margin (%) - - - 7.13% 6.27% 3.51% 1.89% -
FCF / Net Income (%) - - - -41.58% 82.41% 30.34% 38.81% -

Profitability

        
ROA - - - - - - - -
ROE - - - - - 21.6% 26.6% -

Financial Health

        
Leverage (Debt/EBITDA) - - - 2.57x 0.96x 0.67x 0.18x -
Debt / Free cash flow - - - 2.77x 1.37x 1.54x 0.95x -

Capital Intensity

        
CAPEX / Current Assets (%) - - - 0.9% 0.67% 1.59% 0.79% -
CAPEX / EBITDA (%) - - - 11.67% 7.54% 19.79% 8.13% -
CAPEX / FCF (%) - - - 12.57% 10.75% 45.12% 41.94% -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 -2 -1.56 -1.18 -3.12 1.09 1.71 0.9133 0.95
Change - 22% 24.36% -164.41% 134.94% 56.88% -46.59% 4.01%
Nbr of stocks (in thousands) 15,947 17,223 17,903 18,894 19,079 32,776 32,776 32,776
Announcement Date 3/22/22 3/27/23 3/18/24 3/12/25 3/9/26 - - -
1USD
Estimates
2026 *2027 *
P/E 4.73x 8.85x
PBR - -
EV / Sales 0.58x 0.42x
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
8.080USD
Average target price
14.67USD
Spread / Average Target
+81.52%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. RAIL Stock
  4. Financials FreightCar America, Inc.