Projected Income Statement: Amalgamated Financial Corp.

Forecast Balance Sheet: Amalgamated Financial Corp.

Forecast Balance Sheet - Amalgamated Financial Corp.
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 27/01/22 26/01/23 25/01/24 23/01/25 22/01/26 - - -
Estimates

Cash Flow Forecast: Amalgamated Financial Corp.

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 1.612 2.396 1.668 1.477 1.775 1.379
Change - 48.64% -30.38% -11.45% 20.18% -22.31%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 15/03/21 11/03/22 09/03/23 07/03/24 06/03/25 05/03/26
1USD in Million
Estimates

Forecast Financial Ratios: Amalgamated Financial Corp.

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

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 35.76% 49% 48.68% - - 51.03% 50.69% 51.98%
EBT Margin (%) - 35% 40.55% 42.52% 45.86% 41.69% 44.92% 45.86% 48.22%
Net margin (%) - 26.2% 30.54% 29.99% 33.53% 31.07% 33.37% 34.18% 35.85%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 0.83% 1.05% 1.15% 1.3% 1.31% 1.34% 1.4% 1.53%
ROE - 9.59% 15.65% 17.55% 16.99% 13.88% 15.14% 15.48% 16.11%

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 - 0.32 0.36 0.4 0.44 0.56 0.68 0.72 0.74
Change - - 12.5% 11.11% 10% 27.27% 21.43% 5.88% 2.78%
Book Value Per Share 1 - 18.11 16.57 19.23 23.07 26.64 28.9 32.78 37.64
Change - - -8.5% 16.05% 19.97% 15.47% 8.48% 13.41% 14.83%
EPS 1 - 1.68 2.61 2.86 3.44 3.41 4.287 4.693 5.617
Change - - 55.36% 9.58% 20.28% -0.87% 25.71% 9.49% 19.67%
Nbr of stocks (in thousands) - 31,097 30,672 30,394 30,669 29,936 29,778 29,778 29,778
Announcement Date - 27/01/22 26/01/23 25/01/24 23/01/25 22/01/26 - - -
1USD
Estimates
2026 *2027 *
P/E 12x 11x
PBR 1.78x 1.57x
EV / Sales 3.95x 3.74x
Yield 1.32% 1.4%

EPS & Dividend

EPS & Dividend - Amalgamated Financial Corp.


Y-o-Y evolution of P/E

Valuation ratios - P/E - Amalgamated Financial Corp.
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - Amalgamated Financial Corp.
Trader
Investor
-
Global
-
Quality
-
ESG MSCI
A
MarketScreener Ratings - Amalgamated Financial Corp.
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
3
Last Close Price
51.43USD
Average target price
56.00USD
Spread / Average Target
+8.89%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - Amalgamated Financial Corp.
  1. Stock Market
  2. Stocks
  3. AMAL Stock
  4. Financials Amalgamated Financial Corp.