Projected Income Statement: Geron Corporation

Forecast Balance Sheet: Geron Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - 15.9 - 40.1 - - -
Change - - - - - - - -
Announcement Date 3/10/22 3/16/23 2/28/24 2/26/25 2/25/26 - - -
Estimates

Cash Flow Forecast: Geron Corporation

Fiscal Period: December 2021 2024 2025 2026 2027 2028
CAPEX 1 0.207 0.68 0.049 9 11 13
Change - - -92.79% 18,267.35% 22.22% 18.18%
Free Cash Flow (FCF) 1 -116.1 -324.6 218.3 20 84 135
Change - - 167.24% -90.84% 320% 60.71%
Announcement Date 3/10/22 2/26/25 2/25/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Geron Corporation

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

Profitability

         
EBITDA Margin (%) - - - -81,646.41% - -37.04% - - -
EBIT Margin (%) - -8,183.7% -23,246.64% -81,832.91% -225.64% -29.28% -5.09% 19.53% 36.78%
EBT Margin (%) - -8,335.39% -23,808.89% -77,690.72% -226.73% -46.65% -12.37% 13.9% 33.79%
Net margin (%) - -8,335.39% -23,808.89% -77,690.72% -226.73% -46.65% -11.5% 14.66% 31.32%
FCF margin (%) - -8,334.82% - - -421.62% 118.71% 8.46% 24.56% 25.66%
FCF / Net Income (%) - 99.99% - - 185.95% -254.46% -73.58% 167.52% 81.93%

Profitability

         
ROA -22.04% -28.69% -41.57% -41.47% -21.98% -5.53% - - -
ROE -43.7% -68.83% -137.49% -112.29% -66.09% -32.99% - - -

Financial Health

         
Leverage (Debt/EBITDA) - - - -0.08x - -0.59x - - -
Debt / Free cash flow - - - - - 0.18x - - -

Capital Intensity

         
CAPEX / Current Assets (%) - 14.86% - - 0.88% 0.03% 3.81% 3.22% 2.47%
CAPEX / EBITDA (%) - - - - - -0.07% - - -
CAPEX / FCF (%) - -0.18% - - -0.21% 0.02% 45% 13.1% 9.63%

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - - - - - - - - -
Change - - - - - - - - -
Book Value Per Share 1 - - - - - - - - -
Change - - - - - - - - -
EPS 1 - -0.35 -0.37 -0.32 -0.27 -0.13 -0.042 0.068 0.225
Change - - -5.71% 13.51% 15.62% 51.85% 67.69% 261.9% 230.88%
Nbr of stocks (in thousands) - 321,949 381,235 543,064 604,501 638,355 642,473 642,473 642,473
Announcement Date - 3/10/22 3/16/23 2/28/24 2/26/25 2/25/26 - - -
1USD
Estimates
2026 *2027 *
P/E -31.4x 19.4x
PBR - -
EV / Sales 3.59x 2.48x
Yield - -

EPS & Dividend



Y-o-Y evolution of P/E

 
Trader
Investor
-
Global
-
Quality
-
ESG MSCI
BB
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
1.320USD
Average target price
4.250USD
Spread / Average Target
+221.97%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. GERN Stock
  4. Financials Geron Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!