Projected Income Statement: AnaptysBio, Inc.

Forecast Balance Sheet: AnaptysBio, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -548 -441 -418 -421 -312 -92.2 -293 -313
Change - 19.53% 5.22% -0.72% 25.89% 70.41% -217.79% -6.83%
Announcement Date 07/03/22 01/03/23 11/03/24 27/02/25 03/03/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: AnaptysBio, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 1.366 0.358 0.807 0.358 0.087 0.3395 1 3
Change - -73.79% 125.42% -55.64% -75.7% 290.22% 194.56% 200%
Free Cash Flow (FCF) 1 -47.29 -73.95 -121.6 -135.7 19.61 20 98 93.5
Change - -56.39% -64.44% -11.58% 114.45% 1.99% 390% -4.59%
Announcement Date 07/03/22 01/03/23 11/03/24 27/02/25 03/03/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: AnaptysBio, Inc.

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

Profitability

        
EBITDA Margin (%) -88.95% -1,112.85% -954.47% -125.27% 20.65% 79.8% 149.64% 82.05%
EBIT Margin (%) -89.93% -1,119.41% -958.27% -125.93% 20.42% 19.36% 110.77% 64.98%
EBT Margin (%) -91.49% -1,251.09% -953.68% -159.1% -5.57% -16.35% 90.45% 64.12%
Net margin (%) -91.49% -1,251.33% -953.66% -159.1% -5.64% 5.58% 90.75% 63.97%
FCF margin (%) -74.85% -718.88% -708.79% -148.66% 8.36% 18.23% 64.56% 30.18%
FCF / Net Income (%) 81.82% 57.45% 74.32% 93.43% -148.2% 326.85% 71.14% 47.18%

Profitability

        
ROA -10.91% -20.54% -30.79% -31.02% -3.12% 7.79% 35.2% -
ROE -15.35% -41.62% -93.44% -182.71% -24.49% 29.79% 137.73% 84.64%

Financial Health

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

Capital Intensity

        
CAPEX / Current Assets (%) 2.16% 3.48% 4.7% 0.39% 0.04% 0.31% 0.66% 0.97%
CAPEX / EBITDA (%) -2.43% -0.31% -0.49% -0.31% 0.18% 0.39% 0.44% 1.18%
CAPEX / FCF (%) -2.89% -0.48% -0.66% -0.26% 0.44% 1.7% 1.02% 3.21%

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 12.88 9.192 3.09 2.326 1.328 1.599 8.51 13.26
Change - -28.63% -66.39% -24.74% -42.9% 20.41% 432.2% 55.84%
EPS 1 -2.11 -4.57 -6.08 -5.12 -0.46 0.2291 4.197 6.215
Change - -116.59% -33.04% 15.79% 91.02% 149.8% 1,732.05% 48.09%
Nbr of stocks (in thousands) 27,645 28,432 26,575 30,429 27,688 29,101 29,101 29,101
Announcement Date 07/03/22 01/03/23 11/03/24 27/02/25 03/03/26 - - -
1USD
Estimates
2026 *2027 *
P/E ratio 220x 12x
PBR 31.5x 5.92x
EV / Sales 12.5x 7.73x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
BB
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
11
Last Close Price
50.37USD
Average target price
84.45USD
Spread / Average Target
+67.67%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. ANAB Stock
  4. Financials AnaptysBio, Inc.