Projected Income Statement: OraSure Technologies, Inc.

Forecast Balance Sheet: OraSure Technologies, Inc.

Forecast Balance Sheet - OraSure Technologies, Inc.
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt -150 -98.3 -277 -253 - - - -
Change - 34.47% -181.79% 8.66% - - - -
Announcement Date 23/02/22 14/02/23 27/02/24 25/02/25 25/02/26 - - -
Estimates

Cash Flow Forecast: OraSure Technologies, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 48.12 63.91 10.3 3.797 4.197 - - -
Change - 32.82% -83.88% -63.15% 10.53% -100% - -
Free Cash Flow (FCF) 1 -83.5 -111.1 131.3 23.58 - -42 -13 -5
Change - -33.07% 218.15% -82.04% - - 69.05% 61.54%
Announcement Date 23/02/22 14/02/23 27/02/24 25/02/25 25/02/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: OraSure Technologies, Inc.

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

Profitability

         
EBITDA Margin (%) - 0.64% 9.56% 23.31% 2.39% -40.11% -32.11% -25.24% -5.54%
EBIT Margin (%) - -4.35% -5.92% 18.15% -15.2% -62.57% -38.08% -36.85% -25.83%
EBT Margin (%) - -3.98% -4.25% 13.87% -8.61% -56.15% -34.33% -33.2% -22.45%
Net margin (%) - -9.84% -4.63% 13.23% -10.49% -59.76% -35.08% -33.83% -22.88%
FCF margin (%) - -35.73% -28.68% 32.38% 12.69% - -34.62% -9.96% -3.55%
FCF / Net Income (%) - 363.07% 619.52% 244.67% -120.91% - 98.71% 29.43% 15.53%

Profitability

         
ROA -0.91% -1.59% -0.83% 7.29% -2.68% -9.57% - - -
ROE -4.23% -5.9% -4.82% 13.5% -4.64% -18.3% - - -

Financial Health

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

Capital Intensity

         
CAPEX / Current Assets (%) - 20.59% 16.49% 2.54% 2.04% 3.65% - - -
CAPEX / EBITDA (%) - 3,220.68% 172.57% 10.9% 85.33% -9.1% - - -
CAPEX / FCF (%) - -57.63% -57.52% 7.85% 16.1% - - - -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - - - - - - - - -
Change - - - - - - - - -
Book Value Per Share 1 - 5.28 4.999 5.857 5.501 4.842 - - -
Change - - -5.32% 17.16% -6.09% -11.98% - - -
EPS 1 - -0.32 -0.25 0.72 -0.26 -0.94 -0.605 -0.62 -0.45
Change - - 21.88% 388% -136.11% -261.54% 35.64% -2.48% 27.42%
Nbr of stocks (in thousands) - 72,038 72,622 73,484 74,594 71,734 68,969 68,969 68,969
Announcement Date - 23/02/22 14/02/23 27/02/24 25/02/25 25/02/26 - - -
1USD
Estimates
2026 *2027 *
P/E -6.88x -6.71x
PBR - -
EV / Sales 2.37x 2.2x
Yield - -

EPS & Dividend

EPS & Dividend - OraSure Technologies, Inc.


Y-o-Y evolution of P/E

Valuation ratios - P/E - OraSure Technologies, Inc.
 
Trader
Investor
-
Global
-
Quality
-
ESG MSCI
A
MarketScreener Ratings - OraSure Technologies, Inc.
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
4.160USD
Average target price
5.500USD
Spread / Average Target
+32.21%

Quarterly revenue - Rate of surprise

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