Projected Income Statement: FreightCar America, Inc.

Forecast Balance Sheet: FreightCar America, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 - - - 111 42.9 40.6 19.7 -
Change - - - - -61.35% -5.46% -51.48% -
Announcement Date 22/03/22 27/03/23 18/03/24 12/03/25 09/03/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: FreightCar America, Inc.

Fiscal Period: December 2024 2025 2026 2027
CAPEX 1 5.019 3.376 6.863 5.027
Change - -32.74% 103.29% -26.75%
Free Cash Flow (FCF) 1 39.91 31.4 4.389 17.51
Change - -21.33% -86.02% 299%
Announcement Date 12/03/25 09/03/26 - -
1USD in Million
Estimates

Forecast Financial Ratios: FreightCar America, Inc.

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

Profitability

        
EBITDA Margin (%) -5.87% 2.31% 5.62% 7.69% 8.94% 8.16% 10.06% 9.32%
EBIT Margin (%) -7.99% 0.1% 4.33% 6.66% 7.7% 4.59% 8.37% 8.21%
EBT Margin (%) - - - -12.51% -2.17% 7.2% 6.63% 6.28%
Net margin (%) - - - -17.16% 7.61% 5.99% 5.23% 5.02%
FCF margin (%) - - - 7.13% 6.27% 0.99% 2.63% -
FCF / Net Income (%) - - - -41.58% 82.41% 16.46% 50.3% -

Profitability

        
ROA - - - - - - - -
ROE - - - - - 32.4% 39% -

Financial Health

        
Leverage (Debt/EBITDA) - - - 2.57x 0.96x 1.12x 0.29x -
Debt / Free cash flow - - - 2.77x 1.37x 9.24x 1.13x -

Capital Intensity

        
CAPEX / Current Assets (%) - - - 0.9% 0.67% 1.54% 0.76% -
CAPEX / EBITDA (%) - - - 11.67% 7.54% 18.88% 7.51% -
CAPEX / FCF (%) - - - 12.57% 10.75% 156.37% 28.71% -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 -2 -1.56 -1.18 -3.12 1.09 0.815 0.845 1.05
Change - 22% 24.36% -164.41% 134.94% -25.23% 3.68% 24.26%
Nbr of stocks (in thousands) 15,947 17,223 17,903 18,894 19,079 32,791 32,791 32,791
Announcement Date 22/03/22 27/03/23 18/03/24 12/03/25 09/03/26 - - -
1USD
Estimates
2026 *2027 *
P/E 9.45x 9.11x
PBR - -
EV / Sales 0.66x 0.41x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
7.700USD
Average target price
14.67USD
Spread / Average Target
+90.48%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. RAIL Stock
  4. Financials FreightCar America, Inc.