Projected Income Statement: Harvard Bioscience, Inc.

Forecast Balance Sheet: Harvard Bioscience, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Net Debt - - - - - - -
Change - - - - - - -
Announcement Date 3/8/22 3/9/23 3/7/24 3/12/25 3/12/26 - -
Estimates

Cash Flow Forecast: Harvard Bioscience, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
CAPEX 1 1.195 1.59 1.788 2.644 1.258 2.45 2.2
Change - 33.05% 12.45% 47.87% -52.42% 94.75% -10.2%
Free Cash Flow (FCF) 1 0.067 -0.438 12.24 -1.204 5.471 -0.8 1.8
Change - -753.73% 2,894.52% -109.84% 554.4% -114.62% 325%
Announcement Date 3/8/22 3/9/23 3/7/24 3/12/25 3/12/26 - -
1USD in Million
Estimates

Forecast Financial Ratios: Harvard Bioscience, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027

Profitability

       
EBITDA Margin (%) 15.56% 9.56% 12.96% 7.64% 9.34% 9.69% 8.99%
EBIT Margin (%) 14.06% 8.38% 11.68% 5.62% 7.12% 7.02% 9.52%
EBT Margin (%) -0.12% -8.1% -2.28% -12.39% -66.3% -9.74% -2.06%
Net margin (%) -0.24% -8.4% -3.04% -13.18% -65.51% -9.91% -2.33%
FCF margin (%) 0.06% -0.39% 10.9% -1.28% 6.32% -0.89% 1.9%
FCF / Net Income (%) -23.26% 4.6% -358.42% 9.71% -9.65% 8.99% -81.82%

Profitability

       
ROA -0.18% -6.19% -2.42% -9.4% -54.86% -11.6% -5.1%
ROE -0.36% -12.23% -4.7% -18.19% -147.13% -130.9% -77.4%

Financial Health

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

Capital Intensity

       
CAPEX / Current Assets (%) 1.01% 1.4% 1.59% 2.81% 1.45% 2.73% 2.33%
CAPEX / EBITDA (%) 6.46% 14.67% 12.29% 36.74% 15.57% 28.16% 25.88%
CAPEX / FCF (%) 1,783.58% -363.01% 14.61% -219.6% 22.99% -306.25% 122.22%

Items per share

       
Cash flow per share 1 1.818 -0.4689 3.307 -2.453 -11.43 -0.37 0.14
Change - -125.8% 805.27% -174.18% -366.12% 96.76% 137.84%
Dividend per Share 1 - - - - - - -
Change - - - - - - -
Book Value Per Share 1 19.33 16.92 16.84 14.37 3.094 1.47 1.05
Change - -12.45% -0.48% -14.66% -78.47% -52.49% -28.57%
EPS 1 -0.1 -2.3 -0.8 -2.8 -12.8 -1.945 -0.465
Change - -2,200% 65.22% -250% -357.14% 84.8% 76.09%
Nbr of stocks (in thousands) 4,081 4,166 4,269 4,362 4,458 4,552 4,552
Announcement Date 3/8/22 3/9/23 3/7/24 3/12/25 3/12/26 - -
1USD
Estimates
2026 *2027 *
P/E -3.64x -15.2x
PBR 4.82x 6.74x
EV / Sales 0.36x 0.34x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
-
Investor
Global
-
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
7.080USD
Average target price
7.500USD
Spread / Average Target
+5.93%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. HBIO Stock
  4. Financials Harvard Bioscience, Inc.