Projected Income Statement: Lineage Cell Therapeutics, Inc.

Forecast Balance Sheet: Lineage Cell Therapeutics, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 3/10/22 3/9/23 3/7/24 3/10/25 3/5/26 - - -
Estimates

Cash Flow Forecast: Lineage Cell Therapeutics, Inc.

Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 0.413 0.674 0.565 0.522 - 0.4 0.557
Change - 63.2% -16.17% -7.61% -100% - 39.25%
Free Cash Flow (FCF) 1 0.646 -29.24 -23.66 -19.44 -12.4 -9.35 3.1
Change - -4,626.32% 19.09% 17.82% 36.22% 24.6% 133.16%
Announcement Date 3/9/23 3/7/24 3/10/25 3/5/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Lineage Cell Therapeutics, Inc.

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

Profitability

         
EBITDA Margin (%) - -1,113.52% -148.22% -268.76% -219.7% -246.77% -221.38% -174.7% -51.34%
EBIT Margin (%) - -1,133.63% -153.17% -276.5% -226.11% -251.57% -208.72% -209.21% 10.99%
EBT Margin (%) - -996.77% -175.56% -260.28% -195.62% -471.61% -148.58% -204.4% 14.43%
Net margin (%) - -990.99% -178.69% -240.2% -195.9% -436.47% -149.02% -204.58% 14.41%
FCF margin (%) - - 4.39% -326.89% -249.05% -133.56% -81.62% -55.54% 5.19%
FCF / Net Income (%) - - -2.46% 136.09% 127.13% 30.6% 54.77% 27.15% 36.02%

Profitability

         
ROA -13.79% -21.78% -9.44% -11.8% -12.53% -12.06% - - -
ROE -20.05% -46.52% -32.37% -32.07% -26.73% -105.3% - - -

Financial Health

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

Capital Intensity

         
CAPEX / Current Assets (%) - - 2.81% 7.53% 5.95% 3.59% - 2.38% 0.93%
CAPEX / EBITDA (%) - - -1.9% -2.8% -2.71% -1.45% - -1.36% -1.82%
CAPEX / FCF (%) - - 63.93% -2.31% -2.39% -2.69% - -4.28% 17.97%

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - - - - - - - - -
Change - - - - - - - - -
Book Value Per Share 1 - - - - - - - - -
Change - - - - - - - - -
EPS 1 - -0.26 -0.15 -0.12 -0.09 -0.28 -0.06 -0.1283 0.0317
Change - - 42.31% 20% 25% -211.11% 78.57% -113.88% 124.68%
Nbr of stocks (in thousands) - 168,558 169,976 174,987 220,416 242,328 252,907 252,907 252,907
Announcement Date - 3/10/22 3/9/23 3/7/24 3/10/25 3/5/26 - - -
1USD
Estimates
2026 *2027 *
P/E -17.2x -8.03x
PBR - -
EV / Sales 17.1x 15.5x
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
7
Last Close Price
1.030USD
Average target price
5.500USD
Spread / Average Target
+433.98%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. LCTX Stock
  4. Financials Lineage Cell Therapeutics, Inc.