Projected Income Statement: ORIC Pharmaceuticals, Inc.

Forecast Balance Sheet: ORIC Pharmaceuticals, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - -235 - -45.7 - - -
Change - - - - - - - -
Announcement Date 3/21/22 3/16/23 3/11/24 2/18/25 2/23/26 - - -
Estimates

Cash Flow Forecast: ORIC Pharmaceuticals, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 0.939 2.078 0.849 1.188 0.712 0.777 0.9462 0.956
Change - 121.3% -59.14% 39.93% -40.07% 9.13% 21.78% 1.03%
Free Cash Flow (FCF) 1 -60.48 -77.22 -86.54 -113.8 -111.7 -136 -169 -218
Change - -27.68% -12.06% -31.56% 1.9% -21.77% -24.26% -28.99%
Announcement Date 3/21/22 3/16/23 3/11/24 2/18/25 2/23/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: ORIC Pharmaceuticals, Inc.

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

Profitability

        
EBITDA Margin (%) - - - - - - - -4,668.34%
EBIT Margin (%) - - - - - - - -7,791.1%
EBT Margin (%) - - - - - - - -7,546.72%
Net margin (%) - - - - - - - -7,821.79%
FCF margin (%) - - - - - - - -7,115.97%
FCF / Net Income (%) 76.83% 86.65% 85.94% 89.05% 86.26% 82.11% 85.84% 90.98%

Profitability

        
ROA -26.34% -32.66% -40.34% -48.6% -37.91% -44.74% -59.3% -78.76%
ROE -27.98% -35.99% -45.11% -54.73% -41.27% -44.59% -52.66% -57.4%

Financial Health

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

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - - - 31.21%
CAPEX / EBITDA (%) -1.2% -2.29% -0.77% -0.84% -0.5% -0.48% -0.57% -0.67%
CAPEX / FCF (%) -1.55% -2.69% -0.98% -1.04% -0.64% -0.57% -0.56% -0.44%

Items per share

        
Cash flow per share 1 - - - -1.616 - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 -2.07 -2.25 -1.96 -1.83 -1.47 -1.518 -1.646 -1.852
Change - -8.7% 12.89% 6.63% 19.67% -3.28% -8.43% -12.48%
Nbr of stocks (in thousands) 39,382 44,953 54,552 70,567 97,389 103,653 103,653 103,653
Announcement Date 3/21/22 3/16/23 3/11/24 2/18/25 2/23/26 - - -
1USD
Estimates
2026 *2027 *
P/E -8.47x -7.81x
PBR - -
EV / Sales - -
Yield - -

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
BB
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
14
Last Close Price
12.86USD
Average target price
20.67USD
Spread / Average Target
+60.71%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. ORIC Stock
  4. 4TZ Stock
  5. Financials ORIC Pharmaceuticals, Inc.