Projected Income Statement: MacroGenics, Inc.

Forecast Balance Sheet: MacroGenics, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - -230 - - - - -
Change - - - - - - - -
Announcement Date 2/24/22 3/15/23 3/7/24 3/20/25 3/9/26 - - -
Estimates

Cash Flow Forecast: MacroGenics, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 6.201 3.623 1.764 3.706 1.914 5.45 4.513 5.052
Change - -41.57% -51.31% 110.09% -48.35% 184.74% -17.19% 11.93%
Free Cash Flow (FCF) 1 -150 -90.58 -79.97 -72.08 -82.95 -84 -139.1 -130.9
Change - 39.62% 11.72% 9.87% -15.09% -1.26% -65.57% 5.87%
Announcement Date 2/24/22 3/15/23 3/7/24 3/20/25 3/9/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: MacroGenics, Inc.

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

Profitability

         
EBITDA Margin (%) - -247.31% -72.1% -269.96% - - - - -
EBIT Margin (%) - -261.85% -79.91% -286.38% -73.74% -48.72% -80.71% -133.07% -176.39%
EBT Margin (%) - -260.97% -78.82% -15.42% -44.03% -50.36% -90.59% -147.09% -202.05%
Net margin (%) - -260.97% -78.82% -15.42% -44.66% -49.91% -76.82% -129.78% -211.26%
FCF margin (%) - -193.72% -59.62% -136.12% -48.06% -55.49% -73.31% -141.41% -137.8%
FCF / Net Income (%) - 74.23% 75.64% 882.85% 107.64% 111.17% 95.43% 108.97% 65.23%

Profitability

         
ROA -23.7% -35.5% -24.65% -36.33% -24.68% -17.56% - - -
ROE -49.28% -75.49% -62.76% -6.15% -49.85% -86.95% - - -

Financial Health

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

Capital Intensity

         
CAPEX / Current Assets (%) - 8.01% 2.38% 3% 2.47% 1.28% 4.76% 4.59% 5.32%
CAPEX / EBITDA (%) - -3.24% -3.31% -1.11% - - - - -
CAPEX / FCF (%) - -4.13% -4% -2.21% -5.14% -2.31% -6.49% -3.25% -3.86%

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - - - - - - - - -
Change - - - - - - - - -
Book Value Per Share 1 - - - - - - - - -
Change - - - - - - - - -
EPS 1 - -3.37 -1.95 -0.15 -1.07 -1.18 -1.551 -1.532 -2.253
Change - - 42.14% 92.31% -613.33% -10.28% -31.4% 1.23% -47.13%
Nbr of stocks (in thousands) - 61,258 61,475 62,029 62,763 63,259 63,700 63,700 63,700
Announcement Date - 2/24/22 3/15/23 3/7/24 3/20/25 3/9/26 - - -
1USD
Estimates
2026 *2027 *
P/E -2.64x -2.67x
PBR - -
EV / Sales 2.27x 2.65x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
BB
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
4.090USD
Average target price
7.250USD
Spread / Average Target
+77.26%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. MGNX Stock
  4. Financials MacroGenics, Inc.