Projected Income Statement: Orion Properties Inc.

Forecast Balance Sheet: Orion Properties Inc.

Forecast Balance Sheet - Orion Properties Inc.
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Net Debt - - - - - - -
Change - - - - - - -
Announcement Date 3/24/22 3/8/23 2/27/24 3/5/25 3/5/26 - -
Estimates

Cash Flow Forecast: Orion Properties Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 - 9.916 11.62 18.44 22.58 51.69
Change - - 17.22% 58.65% 22.42% 128.97%
Free Cash Flow (FCF) 1 37.16 44.89 80.05 85.01 36.31 -19.93
Change - 20.81% 78.33% 6.2% -57.29% -154.88%
Announcement Date 7/21/21 3/24/22 3/8/23 2/27/24 3/5/25 3/5/26
1USD in Million
Estimates

Forecast Financial Ratios: Orion Properties Inc.

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

Profitability

        
EBITDA Margin (%) - 72.57% 63.53% - - - - -
EBIT Margin (%) - - -33% - - - - -
EBT Margin (%) - -19.1% -46.73% - - -94.16% 1.16% -10.97%
Net margin (%) - -19.4% -46.85% -29.38% - -94.35% 1.04% -10.97%
FCF margin (%) - - 49.3% - - - - -
FCF / Net Income (%) - - -105.25% - - - - -

Profitability

        
ROA 2.16% 0.57% -0.11% 0.23% -1.02% -0.45% - -
ROE -0.38% -5.99% -9.44% -6.15% -12.46% -20.04% - -

Financial Health

        
Leverage (Debt/EBITDA) 0.86x 11.16x 4x 4.04x 6.28x 9.31x - -
Debt / Free cash flow 1.05x 13.31x 6.37x 5.39x 13.36x -22.65x - -

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - -
CAPEX / FCF (%) - - - - - - - -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - 0.4 - - 0.08 0.08 0.08
Change - - - - - - 0% 0%
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 - -0.7369 - - - -2.48 0.02 -0.26
Change - - - - - - 100.81% -1,400%
Nbr of stocks (in thousands) - 56,626 56,635 - - 56,315 57,045 57,045
Announcement Date - 3/24/22 3/8/23 - - 3/5/26 - -
1USD
Estimates
2026 *2027 *
P/E 116x -8.92x
PBR - -
EV / Sales 0.96x 0.96x
Yield 3.45% 3.45%

EPS & Dividend

EPS & Dividend - Orion Properties Inc.


Y-o-Y evolution of P/E

Valuation ratios - P/E - Orion Properties Inc.
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - Orion Properties Inc.
Trader
-
Investor
-
Global
-
Quality
-
ESG MSCI
BB
MarketScreener Ratings - Orion Properties Inc.
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
2.320USD
Average target price
3.500USD
Spread / Average Target
+50.86%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - Orion Properties Inc.
  1. Stock Market
  2. Stocks
  3. ONL Stock
  4. Financials Orion Properties Inc.