Projected Income Statement: Taylor Devices, Inc.

Forecast Balance Sheet: Taylor Devices, Inc.

Fiscal Period: May 2024 2025 2026 2027 2028
Net Debt - - - - -
Change - - - - -
Announcement Date 8/15/24 8/15/25 8/18/26 - -
Estimates

Cash Flow Forecast: Taylor Devices, Inc.

Fiscal Period: May 2021 2022 2023 2024 2025 2026
CAPEX 1 1.622 1.392 3.359 1.149 2.602 2.136
Change - -14.2% 141.42% -65.79% 126.39% -17.9%
Free Cash Flow (FCF) 1 5.091 0.6035 2.685 9.743 1.625 0.6856
Change - -88.14% 344.96% 262.83% -83.32% -57.82%
Announcement Date 8/27/21 8/19/22 8/15/23 8/15/24 8/15/25 8/18/26
1USD in Million
Estimates

Forecast Financial Ratios: Taylor Devices, Inc.

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

Profitability

        
EBITDA Margin (%) - - - - - 22.26% 27.16% 26.7%
EBIT Margin (%) - - - - 20.8% 17.63% 24.34% 23.85%
EBT Margin (%) - - - - - - - -
Net margin (%) - - - - - - - -
FCF margin (%) - - - - 10.52% - - -
FCF / Net Income (%) - - - - - - - -

Profitability

        
ROA -3.23% 3.25% 7.95% 9.8% 8.93% 6.15% - -
ROE 2.65% 5.33% 13.47% 17.76% 16.62% 12.7% - -

Financial Health

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

Capital Intensity

        
CAPEX / Current Assets (%) - - - - 5.62% - - -
CAPEX / EBITDA (%) - - - - - - - -
CAPEX / FCF (%) - - - - 53.43% - - -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 - - - 2.58 - 2.62 3.61 4
Change - - - - - - 37.79% 10.8%
Nbr of stocks (in thousands) - - - 3,094 - 3,219 3,225 3,225
Announcement Date - - - 8/15/24 - 8/18/26 - -
1USD
Estimates
2027 *2028 *
P/E 16.2x 14.6x
PBR - -
EV / Sales 3.33x 2.98x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
58.52USD
Average target price
67.00USD
Spread / Average Target
+14.49%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. TAYD Stock
  4. Financials Taylor Devices, Inc.