Projected Income Statement: LifeMD, Inc.

Forecast Balance Sheet: LifeMD, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt -40.7 - - - - - - -
Change - - - - - - - -
Announcement Date 3/7/22 3/22/23 3/11/24 3/10/25 3/9/26 - - -
Estimates

Cash Flow Forecast: LifeMD, Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 - 0.2474 0.3666 0.2038 1.491 1.871
Change - - 48.22% -44.41% 631.48% 25.48%
Free Cash Flow (FCF) 1 9.405 -15.46 -19.08 3.937 12.32 -10.16
Change - -264.41% -23.41% 120.63% 212.92% -182.45%
Announcement Date 3/30/21 3/7/22 3/22/23 3/11/24 3/11/25 3/10/26
1USD in Million
Estimates

Forecast Financial Ratios: LifeMD, Inc.

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

Profitability

         
EBITDA Margin (%) - -41.22% -12.32% 7.85% 6.77% 7.86% -1.74% 8.73% 12.74%
EBIT Margin (%) - -58.47% -36.5% -9.5% -7.6% -3.95% -10.49% 0.45% 5.36%
EBT Margin (%) - -66.02% -37.52% -11.41% -8.63% -5.25% -10.53% 0.31% 5.46%
Net margin (%) - -66.51% -40.86% -15.54% -10.35% -4.08% -11.96% -1.09% 3.36%
FCF margin (%) - -39.26% - 0.15% 2.82% - - - -
FCF / Net Income (%) - 59.04% - -0.99% -27.2% - - - -

Profitability

         
ROA -438.03% -107.19% -65.63% -21.52% -15.41% -6.54% - - -
ROE 6,204.43% -490.64% -486.36% 2,051.24% -2,463% -131.16% - - -

Financial Health

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

Capital Intensity

         
CAPEX / Current Assets (%) - 3.64% - 0.13% 0.7% - - - -
CAPEX / EBITDA (%) - -8.83% - 1.7% 10.37% - - - -
CAPEX / FCF (%) - -9.27% - 86.43% 24.93% - - - -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - - - - - - - - -
Change - - - - - - - - -
Book Value Per Share 1 - - - - - - - - -
Change - - - - - - - - -
EPS 1 - -2.29 -1.57 -0.7 -0.53 -0.1753 -0.5186 -0.0529 0.185
Change - - 31.44% 55.41% 24.29% 66.92% -195.82% 89.81% 449.98%
Nbr of stocks (in thousands) - 30,593 31,450 39,203 43,312 48,136 48,201 48,201 48,201
Announcement Date - 3/7/22 3/22/23 3/11/24 3/10/25 3/9/26 - - -
1USD
Estimates
2026 *2027 *
P/E -5.88x -57.7x
PBR - -
EV / Sales 0.71x 0.6x
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
8
Last Close Price
3.050USD
Average target price
8.125USD
Spread / Average Target
+166.39%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. LFMD Stock
  4. Financials LifeMD, Inc.