Projected Income Statement: Qnity Electronics, Inc.

Forecast Balance Sheet: Qnity Electronics, Inc.

Fiscal Period: December 2025 2026 2027 2028
Net Debt 1 3,088 2,785 2,060 1,181
Change - -9.81% -26.03% -42.67%
Announcement Date 2/26/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: Qnity Electronics, Inc.

Fiscal Period: December 2025 2026 2027 2028
CAPEX 1 285 476.7 414.8 390.8
Change - 67.26% -12.99% -5.78%
Free Cash Flow (FCF) 1 706 431.5 876 949.9
Change - -38.88% 103% 8.44%
Announcement Date 2/26/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Qnity Electronics, Inc.

Fiscal Period: December 2025 2026 2027 2028

Profitability

    
EBITDA Margin (%) 29.49% 30.1% 31.11% 31.53%
EBIT Margin (%) 21.58% 24.52% 25.81% 26.78%
EBT Margin (%) - 18.46% 20.69% 24.04%
Net margin (%) 14.56% 14.37% 16.78% 19%
FCF margin (%) 14.85% 8.03% 14.85% 15.21%
FCF / Net Income (%) 102.02% 55.88% 88.52% 80.08%

Profitability

    
ROA 5.25% 5.33% 6.45% 7.24%
ROE 7.8% 10.57% 11.84% 11.54%

Financial Health

    
Leverage (Debt/EBITDA) 2.2x 1.72x 1.12x 0.6x
Debt / Free cash flow 4.37x 6.45x 2.35x 1.24x

Capital Intensity

    
CAPEX / Current Assets (%) 5.99% 8.87% 7.03% 6.26%
CAPEX / EBITDA (%) 20.33% 29.48% 22.61% 19.85%
CAPEX / FCF (%) 40.37% 110.47% 47.35% 41.14%

Items per share

    
Cash flow per share 1 6.068 4.515 6.643 7.355
Change - -25.59% 47.12% 10.72%
Dividend per Share 1 0.06 0.304 0.332 0.3475
Change - 406.67% 9.21% 4.67%
Book Value Per Share 1 33.87 38.11 42.5 47.31
Change - 12.52% 11.53% 11.32%
EPS 1 3.3 3.677 4.697 5.597
Change - 11.42% 27.76% 19.14%
Nbr of stocks (in thousands) 209,463 209,339 209,339 209,339
Announcement Date 2/26/26 - - -
1USD
Estimates
2026 *2027 *
P/E 36.2x 28.3x
PBR 3.49x 3.13x
EV / Sales 5.7x 5.07x
Yield 0.23% 0.25%

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
8
Last Close Price
132.97USD
Average target price
174.75USD
Spread / Average Target
+31.42%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. Q Stock
  4. Z5O Stock
  5. Financials Qnity Electronics, Inc.