Projected Income Statement: Pelthos Therapeutics Inc.

Forecast Balance Sheet: Pelthos Therapeutics Inc.

Fiscal Period: December 2023 2024 2025 2026 2027 2028
Net Debt - - - - - -
Change - - - - - -
Announcement Date 4/16/24 3/27/25 3/19/26 - - -
Estimates

Cash Flow Forecast: Pelthos Therapeutics Inc.

Fiscal Period: December 2025 2026 2027 2028
CAPEX 1 0.099 0.05 0.05 0.05
Change - -49.49% 0% 0%
Free Cash Flow (FCF) 1 - -11 1 45
Change - - 109.09% 4,400%
Announcement Date 3/19/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Pelthos Therapeutics Inc.

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

Profitability

        
EBITDA Margin (%) - - - - -146.97% -49.81% 5.97% 14.82%
EBIT Margin (%) - - - - -193.09% -75.25% -7.79% 14.1%
EBT Margin (%) - - - - -301.91% -97.61% -10.61% 14.65%
Net margin (%) - - - - -257.93% -97.39% -22.24% 6.78%
FCF margin (%) - - - - - -17.26% 0.89% 28.26%
FCF / Net Income (%) - - - - - 17.72% -4.01% 416.93%

Profitability

        
ROA - - -5,663.3% -645.79% -29.8% - - -
ROE 16.41% 66.57% 145.42% 173.72% -239.55% - - -

Financial Health

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

Capital Intensity

        
CAPEX / Current Assets (%) - - - - 0.59% 0.08% 0.04% 0.03%
CAPEX / EBITDA (%) - - - - -0.4% -0.16% 0.75% 0.21%
CAPEX / FCF (%) - - - - - -0.45% 5% 0.11%

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 - - -57.8 -14.3 -23.04 -17.12 -2.813 2.302
Change - - - 75.26% -61.12% 25.7% 83.57% 181.81%
Nbr of stocks (in thousands) - - - 603 3,087 3,828 3,828 3,828
Announcement Date - - 4/16/24 3/27/25 3/19/26 - - -
1USD
Estimates
2026 *2027 *
P/E -1.23x -7.47x
PBR - -
EV / Sales 1.26x 0.72x
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
7
Last Close Price
21.01USD
Average target price
53.14USD
Spread / Average Target
+152.94%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. PTHS Stock
  4. Financials Pelthos Therapeutics Inc.