Projected Income Statement: Outdoor Holding Company

Forecast Balance Sheet: Outdoor Holding Company

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -19 -25.7 -44.6 -30.2 -58.1 -70.3 -88.5
Change - -35.26% -73.54% 32.29% -92.38% -21.07% -25.89%
Announcement Date 6/29/22 6/14/23 6/13/24 6/16/25 6/22/26 - -
1USD in Million
Estimates

Cash Flow Forecast: Outdoor Holding Company

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 19.22 12.54 8.025 3.408 2.891 3 3
Change - -34.75% -36.01% -57.53% -15.17% 3.77% 0%
Free Cash Flow (FCF) 1 -16.37 - - - - - -
Change - - - - - - -
Announcement Date 6/29/22 6/14/23 6/13/24 6/16/25 6/22/26 - -
1USD in Million
Estimates

Forecast Financial Ratios: Outdoor Holding Company

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

Profitability

        
EBITDA Margin (%) - 31.42% 13.78% 10.6% 30.88% 43.62% 49.13% 49.16%
EBIT Margin (%) - 15.46% -1.7% -12.81% -120.87% -12.31% 17.2% 18.68%
EBT Margin (%) - 15.21% -2.02% -13.34% -119.3% -9.58% 16.58% 17.21%
Net margin (%) - 12.73% -4.02% -12.88% -271.12% -12.89% 11.16% 11.97%
FCF margin (%) - -6.81% - - - - - -
FCF / Net Income (%) - -53.52% - - - - - -

Profitability

        
ROA -2.55% 7.82% -0.3% -1.24% -10.07% 0.17% - -
ROE -8.7% 12.44% -1.23% -4.27% -22.49% -2.16% - -

Financial Health

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

Capital Intensity

        
CAPEX / Current Assets (%) - 8% 6.55% 5.53% 6.9% 5.65% 5.3% 5.22%
CAPEX / EBITDA (%) - 25.46% 47.56% 52.21% 22.34% 12.96% 10.79% 10.61%
CAPEX / FCF (%) - -117.43% - - - - - -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 - 0.27 -0.07 -0.16 -1.14 -0.05 0.05 0.06
Change - - -125.93% -128.57% -612.5% 95.61% 200% 20%
Nbr of stocks (in thousands) - 115,526 117,844 118,661 118,757 117,289 116,015 116,015
Announcement Date - 6/29/22 6/14/23 6/13/24 6/16/25 6/22/26 - -
1USD
Estimates
2027 *2028 *
P/E 44.2x 36.8x
PBR - -
EV / Sales 3.35x 2.98x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
2.210USD
Average target price
3.500USD
Spread / Average Target
+58.37%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. POWW Stock
  4. POWWP Stock
  5. Financials Outdoor Holding Company