Projected Income Statement: OraSure Technologies, Inc.

Forecast Balance Sheet: OraSure Technologies, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Net Debt -150 -98.3 -277 -253 - - -
Change - 34.47% -181.79% 8.66% - - -
Announcement Date 2/23/22 2/14/23 2/27/24 2/25/25 2/25/26 - -
Estimates

Cash Flow Forecast: OraSure Technologies, Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 26.67 48.12 63.91 10.3 3.797 4.197
Change - 80.39% 32.82% -83.88% -63.15% 10.53%
Free Cash Flow (FCF) 1 -13.58 -71.73 -106.9 137.4 30.61 -17.04
Change - -428.39% -48.96% 228.54% -77.71% -155.67%
Announcement Date 3/1/21 3/1/22 3/3/23 3/11/24 3/7/25 3/9/26
1USD in Million
Estimates

Forecast Financial Ratios: OraSure Technologies, Inc.

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

Profitability

        
EBITDA Margin (%) - 0.64% 9.56% 23.31% 2.39% -40.11% - -
EBIT Margin (%) - -4.35% -5.92% 18.15% -15.2% -62.57% -40.77% -46.16%
EBT Margin (%) - -3.98% -4.25% 13.87% -8.61% -56.15% -36.11% -42.02%
Net margin (%) - -9.84% -4.63% 13.23% -10.49% -59.76% -37.83% -43.28%
FCF margin (%) - -35.73% -28.68% 32.38% 12.69% - - -
FCF / Net Income (%) - 363.07% 619.52% 244.67% -120.91% - - -

Profitability

        
ROA -0.91% -1.59% -0.83% 7.29% -2.68% -9.57% - -
ROE -4.23% -5.9% -4.82% 13.5% -4.64% -18.3% - -

Financial Health

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

Capital Intensity

        
CAPEX / Current Assets (%) - 20.59% 16.49% 2.54% 2.04% 3.65% - -
CAPEX / EBITDA (%) - 3,220.68% 172.57% 10.9% 85.33% -9.1% - -
CAPEX / FCF (%) - -57.63% -57.52% 7.85% 16.1% - - -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - 5.28 4.999 5.857 5.501 4.842 - -
Change - - -5.32% 17.16% -6.09% -11.98% - -
EPS 1 - -0.32 -0.25 0.72 -0.26 -0.94 -0.66 -0.81
Change - - 21.88% 388% -136.11% -261.54% 29.79% -22.73%
Nbr of stocks (in thousands) - 72,038 72,622 73,484 74,594 71,734 68,969 68,969
Announcement Date - 2/23/22 2/14/23 2/27/24 2/25/25 2/25/26 - -
1USD
Estimates
2026 *2027 *
P/E -5.98x -4.88x
PBR - -
EV / Sales 2.23x 2.05x
Yield - -

EPS & Dividend



Y-o-Y evolution of P/E

 
Trader
-
Investor
-
Global
-
Quality
-
ESG MSCI
A
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
3.950USD
Average target price
4.000USD
Spread / Average Target
+1.27%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. OSUR Stock
  4. Financials OraSure Technologies, Inc.