Projected Income Statement: Tejon Ranch Co.

Forecast Balance Sheet: Tejon Ranch Co.

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Net Debt - - - - - -
Change - - - - - -
Announcement Date 3/3/22 3/8/23 3/6/24 3/6/25 3/19/26 -
Estimates

Cash Flow Forecast: Tejon Ranch Co.

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 3.568 2.415 0.988 6.034 8.874 14.56
Change - -32.32% -59.09% 510.73% 47.07% 64.03%
Free Cash Flow (FCF) 1 4.955 3.48 20.22 -3.927 -0.8512 -17.88
Change - -29.77% 481.02% -119.42% 78.32% -2,000.93%
Announcement Date 3/3/21 3/3/22 3/8/23 3/6/24 3/6/25 3/19/26
1USD in Million
Estimates

Forecast Financial Ratios: Tejon Ranch Co.

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026

Profitability

       
EBITDA Margin (%) - - - - - - -
EBIT Margin (%) - -0.07% 19.5% -2.86% -21.96% -16.04% -8.26%
EBT Margin (%) - 16.48% 29.29% 12.49% 8.75% 2.34% 10.17%
Net margin (%) - 9.62% 19.96% 7.3% 6.42% 0.15% 5.99%
FCF margin (%) - - - - - - -
FCF / Net Income (%) - - - - - - -

Profitability

       
ROA -0.77% -0.01% 1.66% -0.42% -1% -0.82% -
ROE -0.17% 1.18% 3.38% 0.68% 0.55% 0.01% -

Financial Health

       
Leverage (Debt/EBITDA) -2.8x 1.9x - - -2.87x -32.83x -
Debt / Free cash flow 0.96x 2.46x - - -15.55x -3.86x -

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 - 0.2 0.59 0.12 0.1 - 0.11
Change - - 195% -79.66% -16.67% - -
Nbr of stocks (in thousands) - 26,360 26,500 26,734 26,823 26,894 27,021
Announcement Date - 3/3/22 3/8/23 3/6/24 3/6/25 3/19/26 -
1USD
Estimates
2026 *2027 *
P/E 149x -
PBR - -
EV / Sales 8.95x -
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
-
Investor
-
Global
-
Quality
-
ESG MSCI
BB

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. TRC Stock
  4. Financials Tejon Ranch Co.