Projected Income Statement: TechnipFMC plc

Forecast Balance Sheet: TechnipFMC plc

Forecast Balance Sheet - TechnipFMC plc
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 412 310 116 -273 -602 -744 -1,006 -1,442
Change - -24.76% -62.58% -335.34% -120.51% -23.61% -35.22% -43.34%
Announcement Date 23/02/22 23/02/23 22/02/24 27/02/25 19/02/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: TechnipFMC plc

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 191.7 157.9 225.2 281.6 317.2 330.3 358.9 384.3
Change - -17.63% 42.62% 25.04% 12.64% 4.12% 8.67% 7.09%
Free Cash Flow (FCF) 1 589.6 194.2 467.8 679.4 1,447 1,397 1,442 1,525
Change - -67.06% 140.89% 45.23% 113.04% -3.5% 3.26% 5.72%
Announcement Date 23/02/22 23/02/23 22/02/24 27/02/25 19/02/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: TechnipFMC plc

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

Profitability

        
EBITDA Margin (%) 9.06% 9.65% 10.48% 14.87% 18.36% 20.25% 21.12% 21.67%
EBIT Margin (%) 3.05% 4.02% 5.65% 10.55% 13.92% 16.28% 17.27% 17.94%
EBT Margin (%) 3.09% 1.03% 2.64% 10.35% 12.79% 16.22% 17.51% 17.76%
Net margin (%) 0.21% -1.6% 0.72% 9.28% 9.7% 11.67% 12.12% 12.46%
FCF margin (%) 9.21% 2.9% 5.98% 7.48% 14.57% 13% 12.62% 12.72%
FCF / Net Income (%) 4,433.08% -181.16% 832.38% 80.6% 150.16% 111.41% 104.08% 102.08%

Profitability

        
ROA -0.82% -0.13% 2.11% 8.23% 10.28% 13.05% 14.37% -
ROE -3.21% -0.38% 6.32% 25.78% 31.81% 36.83% 39.42% 45.46%

Financial Health

        
Leverage (Debt/EBITDA) 0.71x 0.48x 0.14x - - - - -
Debt / Free cash flow 0.7x 1.59x 0.25x - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) 2.99% 2.36% 2.88% 3.1% 3.19% 3.07% 3.14% 3.21%
CAPEX / EBITDA (%) 33.03% 24.42% 27.48% 20.84% 17.39% 15.18% 14.87% 14.8%
CAPEX / FCF (%) 32.51% 81.31% 48.14% 41.45% 21.92% 23.65% 24.88% 25.21%

Items per share

        
Cash flow per share 1 0.641 1.006 0.9819 1.902 3.74 4.177 4.79 5.259
Change - 56.94% -2.4% 93.76% 96.61% 11.68% 14.67% 9.78%
Dividend per Share 1 - - 0.1 0.2 0.2 0.1997 0.2105 0.2186
Change - - - 100% 0% -0.17% 5.44% 3.83%
Book Value Per Share 1 7.55 7.328 6.992 7.023 8.013 9.908 11.7 12.72
Change - -2.94% -4.58% 0.45% 14.09% 23.65% 18.05% 8.76%
EPS 1 0.03 -0.24 0.12 1.91 2.3 3.09 3.604 4.034
Change - -900% 150% 1,491.67% 20.42% 34.33% 16.66% 11.93%
Nbr of stocks (in thousands) 450,700 446,440 435,460 425,415 404,520 392,164 392,164 392,164
Announcement Date 23/02/22 23/02/23 22/02/24 27/02/25 19/02/26 - - -
1USD
Estimates
2026 *2027 *
P/E 23.1x 19.8x
PBR 7.21x 6.1x
EV / Sales 2.54x 2.36x
Yield 0.28% 0.29%

EPS & Dividend

EPS & Dividend - TechnipFMC plc


Y-o-Y evolution of P/E

Valuation ratios - P/E - TechnipFMC plc
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - TechnipFMC plc
Trader
Investor
Global
Quality
ESG MSCI
AA
MarketScreener Ratings - TechnipFMC plc
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
22
Last Close Price
71.40USD
Average target price
76.41USD
Spread / Average Target
+7.02%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - TechnipFMC plc
  1. Stock Market
  2. Stocks
  3. FTI Stock
  4. Financials TechnipFMC plc