Projected Income Statement: Cerus Corporation

Forecast Balance Sheet: Cerus Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 - - - - - 5 -13 -28
Change - - - - - - -360% -115.38%
Announcement Date 22/02/22 28/02/23 05/03/24 20/02/25 02/03/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: Cerus Corporation

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 1.615 0.91 2 4.597 2.837 3.729
Change - -43.65% 119.78% 129.85% -38.29% 31.44%
Free Cash Flow (FCF) 1 -20.72 -3.348 -12.91 -27.75 11.43 2.506
Change - 83.84% -285.68% -114.88% 141.2% -78.08%
Announcement Date 25/02/21 22/02/22 01/03/23 05/03/24 26/02/25 02/03/26
1USD in Million
Estimates

Forecast Financial Ratios: Cerus Corporation

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

Profitability

        
EBITDA Margin (%) -34.99% -7.68% -6.86% 3.18% 4.6% 5.96% 10.12% 14.88%
EBIT Margin (%) -37.4% -21.03% -19.22% -7.89% -4.21% -1.2% 1.29% 3.53%
EBT Margin (%) -41.31% -26.13% -23.87% -11.51% -7.41% -3.2% -0.59% 1.8%
Net margin (%) -41.55% -26.4% -23.98% -11.6% -7.58% -3.52% -0.61% 1.76%
FCF margin (%) - - -22.09% - - - - -
FCF / Net Income (%) - - 92.14% - - - - -

Profitability

        
ROA - - - - - -4% -1% -1%
ROE - - - - - -11% -3% -2%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - 0.34x - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) 0.7% 1.23% 2.94% - - - - -
CAPEX / EBITDA (%) -1.99% -16.07% -42.87% - - - - -
CAPEX / FCF (%) - - -13.31% - - - - -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 -0.32 -0.24 -0.21 -0.11 -0.08 -0.035 -0.01 0.03
Change - 25% 12.5% 47.62% 27.27% 56.25% 71.43% 400%
Nbr of stocks (in thousands) 172,266 177,421 181,197 185,715 192,088 201,525 201,525 201,525
Announcement Date 22/02/22 28/02/23 05/03/24 20/02/25 02/03/26 - - -
1USD
Estimates
2026 *2027 *
P/E -72.3x -253x
PBR - -
EV / Sales 2.07x 1.83x
Yield - -

EPS & Dividend



Y-o-Y evolution of P/E

 
Trader
Investor
-
Global
-
Quality
-
ESG MSCI
AA
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
2.530USD
Average target price
5.125USD
Spread / Average Target
+102.57%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. CERS Stock
  4. Financials Cerus Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!