Projected Income Statement: Ormat Technologies, Inc.

Forecast Balance Sheet: Ormat Technologies, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 1,633 1,800 1,801 2,217 2,437 2,784 2,883 2,899
Change - 10.23% 0.06% 23.1% 9.92% 14.25% 3.56% 0.55%
Announcement Date 2/23/22 2/22/23 2/21/24 2/26/25 2/25/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: Ormat Technologies, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 419.3 563.5 618.4 487.7 619.8 683.3 562.4 570
Change - 34.39% 9.74% -21.14% 27.09% 10.24% -17.68% 1.35%
Free Cash Flow (FCF) 1 -160.4 -282.5 -309 -76.76 -284.7 -192.7 77.4 181
Change - -76.07% -9.37% 75.16% -270.87% 32.31% 140.17% 133.85%
Announcement Date 2/23/22 2/22/23 2/21/24 2/26/25 2/25/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Ormat Technologies, Inc.

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

Profitability

        
EBITDA Margin (%) 60.54% 59.31% 58.08% 62.58% 58.81% 54.59% 58.58% 57.91%
EBIT Margin (%) 25.54% 20.81% 20.08% 19.61% 17.1% 16.72% 18.97% 20.65%
EBT Margin (%) 15.62% 13.02% 16.77% 13.12% 10.69% 7.67% 11.84% 14.62%
Net margin (%) 9.36% 8.97% 15% 14.07% 12.52% 10.44% 13.98% 16.17%
FCF margin (%) -24.2% -38.48% -37.25% -8.73% -28.77% -16.37% 6.61% 13.87%
FCF / Net Income (%) -258.41% -429.07% -248.38% -62.04% -229.77% -156.83% 47.29% 85.75%

Profitability

        
ROA 1.89% 2.04% 2.53% 2.28% 2.08% 3.42% 5.11% 2.64%
ROE 4.29% 3.54% 5.95% 5.22% 4.99% 5.87% 5.7% 6.53%

Financial Health

        
Leverage (Debt/EBITDA) 4.07x 4.13x 3.74x 4.03x 4.19x 4.33x 4.2x 3.84x
Debt / Free cash flow -10.18x -6.37x -5.83x -28.88x -8.56x -14.45x 37.25x 16.02x

Capital Intensity

        
CAPEX / Current Assets (%) 63.23% 76.75% 74.56% 55.44% 62.63% 58.05% 48.03% 43.68%
CAPEX / EBITDA (%) 104.44% 129.4% 128.36% 88.6% 106.49% 106.34% 81.99% 75.42%
CAPEX / FCF (%) -261.31% -199.46% -200.14% -635.34% -217.71% -354.57% 726.65% 314.92%

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 0.48 0.48 0.48 0.48 0.48 0.4796 0.4796 0.4796
Change - 0% 0% 0% 0% -0.08% 0% -0.01%
Book Value Per Share 1 33.09 33.29 38.36 40.08 41.81 46.36 48.65 49.04
Change - 0.61% 15.22% 4.49% 4.31% 10.88% 4.95% 0.79%
EPS 1 1.1 1.17 2.08 2.04 2.02 1.974 2.604 3.351
Change - 6.36% 77.78% -1.92% -0.98% -2.29% 31.95% 28.67%
Nbr of stocks (in thousands) 56,002 56,085 60,354 60,494 60,782 61,497 61,497 61,497
Announcement Date 2/23/22 2/22/23 2/21/24 2/26/25 2/25/26 - - -
1USD
Estimates
2026 *2027 *
P/E 55.9x 42.4x
PBR 2.38x 2.27x
EV / Sales 8.13x 8.26x
Yield 0.43% 0.43%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
AAA
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
13
Last Close Price
110.32USD
Average target price
132.83USD
Spread / Average Target
+20.41%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. ORA Stock
  4. Financials Ormat Technologies, Inc.