Projected Income Statement: Gladstone Investment Corporation

Forecast Balance Sheet: Gladstone Investment Corporation

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - -
Change - - - - - - -
Announcement Date 5/11/22 5/10/23 5/8/24 5/13/25 5/12/26 - -
Estimates

Cash Flow Forecast: Gladstone Investment Corporation

Fiscal Period: March 2021 2022 2023 2024 2025 2026
CAPEX 1 - - - - - -
Change - - - - - -
Free Cash Flow (FCF) 1 21.96 22 26.8 24.94 27.58 38.35
Change - 0.18% 21.85% -6.95% 10.59% 39.03%
Announcement Date 5/11/21 5/11/22 5/10/23 5/8/24 5/13/25 5/12/26
1USD in Million
Estimates

Forecast Financial Ratios: Gladstone Investment Corporation

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

Profitability

        
EBITDA Margin (%) - - - - - - - -
EBIT Margin (%) - - - - - - - -
EBT Margin (%) - - - - - - - -
Net margin (%) - 141.02% 43.59% 97.71% 69.74% 186.47% 11.54% 35.54%
FCF margin (%) - - - - - - - -
FCF / Net Income (%) - - - - - - - -

Profitability

        
ROA - 2.17% 4.72% 10.01% 6.72% 15.86% 2.03% 2.93%
ROE - 24.71% 8.03% 18.3% 13.17% 31.65% 1.7% 6.2%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow 11x 11.24x 10.82x 15.87x 16x 14.69x - -

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - -
CAPEX / FCF (%) - - - - - - - -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - 1.17 1.41 2.2 0.96 0.96 0.96 0.96
Change - - 20.51% 56.03% -56.36% 0% 0% 0%
Book Value Per Share 1 - - 13.09 - - - - -
Change - - - - - - - -
EPS 1 - 3.08 1.07 2.47 1.78 4.77 0.365 1.01
Change - - -65.26% 130.84% -27.94% 167.98% -92.35% 176.71%
Nbr of stocks (in thousands) - 33,205 33,455 35,890 36,837 39,822 39,822 39,822
Announcement Date - 5/11/22 5/10/23 5/8/24 5/13/25 5/12/26 - -
1USD
Estimates
2027 *2028 *
P/E 43.3x 15.6x
PBR - -
EV / Sales 5.84x 5.5x
Yield 6.08% 6.08%

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
15.80USD
Average target price
17.00USD
Spread / Average Target
+7.59%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. GAIN Stock
  4. Financials Gladstone Investment Corporation
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!