Projected Income Statement: Tyler Technologies, Inc.

Forecast Balance Sheet: Tyler Technologies, Inc.

Forecast Balance Sheet - Tyler Technologies, Inc.
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 980 777 470 -170 -498 -263 -1,219 -1,890
Change - -20.71% -39.51% -136.17% -192.94% 47.14% -363.5% -55.05%
Announcement Date 2/16/22 2/15/23 2/14/24 2/12/25 2/11/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: Tyler Technologies, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 33.92 22.53 20.52 20.54 16.02 18.33 16.45 24.54
Change - -33.58% -8.92% 0.08% -22.01% 14.43% -10.23% 49.15%
Free Cash Flow (FCF) 1 337.8 331.3 327.4 574.7 620.8 698.2 784.8 866.4
Change - -1.93% -1.17% 75.52% 8.01% 12.48% 12.39% 10.4%
Announcement Date 2/16/22 2/15/23 2/14/24 2/12/25 2/11/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Tyler Technologies, Inc.

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

Profitability

        
EBITDA Margin (%) 27.36% 25.67% 25.02% 26.56% 27.88% 28.79% 29.93% 30.71%
EBIT Margin (%) 25.47% 23.63% 22.96% 24.5% 26.01% 27.04% 28.16% 29.36%
EBT Margin (%) 9.98% 10.14% 10.16% 14.42% 16.74% 17.89% 19.54% 20.91%
Net margin (%) 10.14% 8.88% 8.5% 12.3% 13.53% 14.18% 15.13% 16.06%
FCF margin (%) 21.22% 17.91% 16.78% 26.88% 26.61% 27.35% 27.98% 28.32%
FCF / Net Income (%) 209.24% 201.72% 197.34% 218.49% 196.69% 192.87% 184.93% 176.35%

Profitability

        
ROA 4.4% 3.49% 3.54% 5.34% 5.83% 10.06% 9.44% 7.4%
ROE 7.49% 6.64% 5.97% 8.32% 8.9% 18.26% 17.6% 9.8%

Financial Health

        
Leverage (Debt/EBITDA) 2.25x 1.63x 0.96x - - - - -
Debt / Free cash flow 2.9x 2.34x 1.44x - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) 2.13% 1.22% 1.05% 0.96% 0.69% 0.72% 0.59% 0.8%
CAPEX / EBITDA (%) 7.79% 4.74% 4.2% 3.62% 2.46% 2.49% 1.96% 2.61%
CAPEX / FCF (%) 10.04% 6.8% 6.27% 3.57% 2.58% 2.62% 2.1% 2.83%

Items per share

        
Cash flow per share 1 - 8.997 8.895 - 14.92 17.59 20.06 22.67
Change - - -1.13% - - 17.92% 14.04% 13.01%
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - 62.81 69.5 77.9 84.52 53.21 83.9 -
Change - - 10.64% 12.09% 8.49% -37.04% 57.67% -
EPS 1 3.82 3.87 3.88 6.05 7.2 8.595 10.47 12.22
Change - 1.31% 0.26% 55.93% 19.01% 19.38% 21.84% 16.73%
Nbr of stocks (in thousands) 40,976 41,640 42,124 42,799 43,028 39,760 39,760 39,760
Announcement Date 2/16/22 2/15/23 2/14/24 2/12/25 2/11/26 - - -
1USD
Estimates
2026 *2027 *
P/E 45.9x 37.6x
PBR 7.41x 4.7x
EV / Sales 6.04x 5.15x
Yield - -

EPS & Dividend

EPS & Dividend - Tyler Technologies, Inc.


Y-o-Y evolution of P/E

Valuation ratios - P/E - Tyler Technologies, Inc.
 
Trader
Investor
Global
Quality
ESG MSCI
AA
MarketScreener Ratings - Tyler Technologies, Inc.
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
23
Last Close Price
394.30USD
Average target price
436.59USD
Spread / Average Target
+10.73%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - Tyler Technologies, Inc.
  1. Stock Market
  2. Stocks
  3. TYL Stock
  4. Financials Tyler Technologies, Inc.