Projected Income Statement: Sharplink, Inc.

Forecast Balance Sheet: Sharplink, Inc.

Fiscal Period: December 2024 2025 2026 2027
Net Debt - - - -
Change - - - -
Announcement Date 3/14/25 3/9/26 - -
Estimates

Cash Flow Forecast: Sharplink, Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 0.00607 0.0588 0.0257 0.0121 0.001719 0.011
Change - 868.81% -56.29% -52.75% -85.85% 539.91%
Free Cash Flow (FCF) 1 0.4784 0.0316 33.53 -11.03 -2.673 -417.8
Change - -93.39% 105,906.08% -132.9% 75.77% -15,526.72%
Announcement Date 6/16/21 5/16/22 4/5/23 3/29/24 3/14/25 3/9/26
1USD in Million
Estimates

Forecast Financial Ratios: Sharplink, Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027

Profitability

        
EBITDA Margin (%) - - - - - -57.85% 42.05% 46.02%
EBIT Margin (%) - - - - - -2,615.99% -1,410.5% 31.52%
EBT Margin (%) - - - - - -2,614.4% -1,409.33% 33.47%
Net margin (%) - - - - - -2,618.38% -1,389.32% 30.33%
FCF margin (%) - - - - - - - -
FCF / Net Income (%) - - - - - - - -

Profitability

        
ROA -17.44% -30.9% -15.58% -5.89% -8.06% -37.69% - -
ROE -39.19% -658.08% -178.17% 350.79% 122.28% -60.68% - -

Financial Health

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

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - -
CAPEX / FCF (%) - - - - - - - -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 - - - - 2.29 -7.37 -3.16 0.095
Change - - - - - -421.83% 57.12% 103.01%
Nbr of stocks (in thousands) - - - - 299 196,693 197,211 197,211
Announcement Date - - - - 3/14/25 3/9/26 - -
1USD
Estimates
2026 *2027 *
P/E -1.68x 55.9x
PBR - -
EV / Sales 20.4x 15.7x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
B
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
5.310USD
Average target price
17.51USD
Spread / Average Target
+229.80%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. SBET Stock
  4. Financials Sharplink, Inc.