Projected Income Statement: Adamas Trust, Inc.

Forecast Balance Sheet: Adamas Trust, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 17/02/22 22/02/23 21/02/24 19/02/25 18/02/26 - - -
Estimates

Cash Flow Forecast: Adamas Trust, Inc.

Fiscal Period:
Estimates

Forecast Financial Ratios: Adamas Trust, Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 154.45% -263.71% - - - - - -
EBT Margin (%) - 154.45% -263.71% -116.83% -110.81% 92.3% 86.37% 64.45% -
Net margin (%) - 116.63% -264.08% -135.34% -123.77% 67.72% 66.63% 56.39% -
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 2.8% -5.72% - - - - - -
ROE - 6.21% -16.58% -5.38% -6.98% 7.17% 12.57% 11.43% 10.13%

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 - 1.458 - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - 1.6 1.6 1.2 0.8 0.86 1.03 1.048 0.92
Change - - 0% -25% -33.33% 7.5% 19.77% 1.75% -12.21%
Book Value Per Share 1 - 18.8 13.28 11.31 9.28 9.6 10.32 10.62 11.2
Change - - -29.36% -14.83% -17.95% 3.45% 7.47% 2.96% 5.42%
EPS 1 - 1.52 -3.6 -0.99 -1.14 1.1 1.482 1.367 2.245
Change - - -336.84% 72.5% -15.15% 196.49% 34.73% -7.75% 64.21%
Nbr of stocks (in thousands) - 94,822 92,766 90,683 90,579 90,308 89,880 89,880 89,880
Announcement Date - 17/02/22 22/02/23 21/02/24 19/02/25 18/02/26 - - -
1USD
Estimates
2026 *2027 *
P/E 6.62x 6.73x
PBR 0.89x 0.91x
EV / Sales 4.01x 3.6x
Yield 11.3% 11.2%

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
OUTPERFORM
Number of Analysts
7
Last Close Price
9.070USD
Average target price
11.96USD
Spread / Average Target
+31.84%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. ADAM Stock
  4. Financials Adamas Trust, Inc.