Projected Income Statement: Magnera Corporation

Forecast Balance Sheet: Magnera Corporation

Fiscal Period: September 2023 2024 2025 2026 2027 2028
Net Debt - - - - - -
Change - - - - - -
Announcement Date 8/5/24 1/31/25 11/19/25 - - -
Estimates

Cash Flow Forecast: Magnera Corporation

Fiscal Period: September 2024 2025 2026 2027 2028
CAPEX 1 - - 80 - -
Change - - - -100% -
Free Cash Flow (FCF) 1 124 36 90.77 97.34 92.95
Change - -70.97% 152.14% 7.23% -4.51%
Announcement Date 1/31/25 11/19/25 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Magnera Corporation

Fiscal Period: September 2023 2024 2025 2026 2027 2028

Profitability

      
EBITDA Margin (%) - - 11.05% 11.41% 11.6% 11.7%
EBIT Margin (%) - 2.79% 4.62% 5.36% 5.85% 6.22%
EBT Margin (%) - -6.17% - - 1.72% 2.48%
Net margin (%) - -7.04% -4.96% -1.85% 1.28% 1.88%
FCF margin (%) - 5.67% 1.12% 2.71% 2.84% 2.65%
FCF / Net Income (%) - -80.52% -22.64% -146.41% 221.22% 140.83%

Profitability

      
ROA 1.88% 1.31% 1.73% - - -
ROE 1.56% -6.8% -9.93% - - -

Financial Health

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

Capital Intensity

      
CAPEX / Current Assets (%) - - - 2.39% - -
CAPEX / EBITDA (%) - - - 20.97% - -
CAPEX / FCF (%) - - - 88.13% - -

Items per share

      
Cash flow per share 1 - - - - - -
Change - - - - - -
Dividend per Share 1 - - - - - -
Change - - - - - -
Book Value Per Share 1 - - - - - -
Change - - - - - -
EPS 1 - - -4.47 -1.72 1.21 1.8
Change - - - 61.52% 170.35% 48.76%
Nbr of stocks (in thousands) - - 35,600 35,800 35,800 35,800
Announcement Date - - 11/19/25 - - -
1USD
Estimates
2026 *2027 *
P/E -7.29x 10.4x
PBR - -
EV / Sales 0.13x 0.13x
Yield - -

EPS & Dividend



Y-o-Y evolution of P/E

 
Trader
Investor
-
Global
-
Quality
-
ESG MSCI
BB
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
2
Last Close Price
12.54USD
Average target price
15.50USD
Spread / Average Target
+23.60%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. MAGN Stock
  4. Financials Magnera Corporation