Projected Income Statement: Scholastic Corporation

Forecast Balance Sheet: Scholastic Corporation

Fiscal Period: May 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 - -166 -108 137 -54.4 22.5 54.8
Change - - 34.94% 226.85% -139.71% 141.36% 143.56%
Announcement Date 7/21/22 7/20/23 7/18/24 7/24/25 7/23/26 - -
1USD in Million
Estimates

Cash Flow Forecast: Scholastic Corporation

Fiscal Period: May 2023 2024 2025 2026 2027 2028
CAPEX 1 62 58.4 52.2 48.4 53.5 50.75
Change - -5.81% -10.62% -7.28% 10.54% -5.14%
Free Cash Flow (FCF) 1 60 73.4 29.2 436 34.3 52.82
Change - 22.33% -60.22% 1,393.15% -92.13% 54%
Announcement Date 7/20/23 7/18/24 7/24/25 7/23/26 - -
1USD in Million
Estimates

Forecast Financial Ratios: Scholastic Corporation

Fiscal Period: May 2022 2023 2024 2025 2026 2027 2028

Profitability

       
EBITDA Margin (%) - 11.52% 8.61% 8.94% 9.58% 8.6% 9.2%
EBIT Margin (%) - 6.24% 0.91% 0.97% 0.96% 2.98% 4.16%
EBT Margin (%) - 6.6% 1.02% -0.08% 5.39% 2.62% 3.62%
Net margin (%) - 5.06% 0.76% -0.12% 3.58% 1.88% 2.58%
FCF margin (%) - 3.52% 4.62% 1.8% 27.56% 2.11% 3.13%
FCF / Net Income (%) - 69.52% 606.61% -1,536.84% 768.96% 112.34% 121.6%

Profitability

       
ROA - - - - - - -
ROE - 7.25% 1.11% -0.19% 6.68% 3.7% 6.6%

Financial Health

       
Leverage (Debt/EBITDA) - - - 0.94x - 0.16x 0.35x
Debt / Free cash flow - - - 4.68x - 0.66x 1.04x

Capital Intensity

       
CAPEX / Current Assets (%) - 3.64% 3.67% 3.21% 3.06% 3.29% 3.01%
CAPEX / EBITDA (%) - 31.58% 42.66% 35.9% 31.95% 38.27% 32.72%
CAPEX / FCF (%) - 103.33% 79.56% 178.77% 11.1% 155.97% 96.07%

Items per share

       
Cash flow per share 1 - - - - - - -
Change - - - - - - -
Dividend per Share 1 - 0.8 0.8 0.8 0.8 1 1
Change - - 0% 0% 0% 25% 0%
Book Value Per Share 1 - - - - - - -
Change - - - - - - -
EPS 1 2.27 2.49 0.4 -0.07 2.34 1.6 2.415
Change - 9.69% -83.94% -117.5% 3,442.86% -31.62% 50.94%
Nbr of stocks (in thousands) 34,420 33,048 28,206 26,686 18,454 18,863 18,863
Announcement Date 7/21/22 7/20/23 7/18/24 7/24/25 7/23/26 - -
1USD
Estimates
2027 *2028 *
P/E 22.3x 14.8x
PBR - -
EV / Sales 0.43x 0.43x
Yield 2.8% 2.8%

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
HOLD
Number of Analysts
1
Last Close Price
35.66USD
Average target price
42.00USD
Spread / Average Target
+17.78%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. SCHL Stock
  4. Financials Scholastic Corporation