Projected Income Statement: Aviat Networks, Inc.

Forecast Balance Sheet: Aviat Networks, Inc.

Forecast Balance Sheet - Aviat Networks, Inc.
Fiscal Period: July 2022 2023 2024 2025 2026 2027 2028 2029
Net Debt - - - 27.9 - - - -
Change - - - - - - - -
Announcement Date 23/08/22 23/08/23 04/10/24 10/09/25 27/08/26 - - -
Estimates

Cash Flow Forecast: Aviat Networks, Inc.

Fiscal Period: July 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 1.79 5.335 2.675 12.97 7.468 5.972 6.072
Change - 198.04% -49.86% 384.86% -42.42% -20.03% 1.67%
Free Cash Flow (FCF) 1 - -6.979 27.86 -7.249 6.09 25.23 39.81
Change - - 499.27% -126.01% 184.01% 314.31% 57.78%
Announcement Date 23/08/22 23/08/23 04/10/24 10/09/25 27/08/26 - -
1USD in Million
Estimates

Forecast Financial Ratios: Aviat Networks, Inc.

Fiscal Period: July 2021 2022 2023 2024 2025 2026 2027 2028 2029

Profitability

         
EBITDA Margin (%) - 12.66% 13.57% 11.79% 8.53% 8.34% 10.62% 12.16% 12.64%
EBIT Margin (%) - 11.18% 11.79% 10.57% 6.68% 6.95% 8.62% 10.08% -
EBT Margin (%) - 10.05% 6.67% 4.14% 0.82% 3.01% 4.89% - -
Net margin (%) - 6.98% 3.33% 2.64% 0.31% 0.58% 3.56% 4.96% 5.71%
FCF margin (%) - - -2.01% 6.83% -1.67% 1.39% 5.46% 8.13% -
FCF / Net Income (%) - - -60.54% 258.97% -540.57% 239.86% 153.51% 164.01% -

Profitability

         
ROA 6.41% 5.83% 5.34% 4.38% 1.52% 2.17% - - -
ROE 87.41% 10.99% 5.47% 4.53% 0.52% 0.96% - - -

Financial Health

         
Leverage (Debt/EBITDA) - - - - 0.75x - - - -
Debt / Free cash flow - - - - -3.85x - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - 0.59% 1.54% 0.66% 2.98% 1.7% 1.29% 1.24% -
CAPEX / EBITDA (%) - 4.67% 11.34% 5.56% 34.97% 20.36% 12.18% 10.2% -
CAPEX / FCF (%) - - -76.44% 9.6% -178.92% 122.63% 23.67% 15.25% -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - - - - - - - - -
Change - - - - - - - - -
Book Value Per Share 1 - - - - - - - - -
Change - - - - - - - - -
EPS 1 - 1.79 0.97 0.86 0.1 0.19 1.258 2.15 2.36
Change - - -45.81% -11.34% -88.37% 90% 561.84% 70.97% 9.77%
Nbr of stocks (in thousands) - 11,167 11,441 12,565 12,692 12,939 12,914 12,914 12,914
Announcement Date - 23/08/22 23/08/23 04/10/24 10/09/25 27/08/26 - - -
1USD
Estimates
2027 *2028 *
P/E 13.8x 8.07x
PBR - -
EV / Sales 0.49x 0.46x
Yield - -

EPS & Dividend

EPS & Dividend - Aviat Networks, Inc.


Y-o-Y evolution of P/E

Valuation ratios - P/E - Aviat Networks, Inc.
 
Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
MarketScreener Ratings - Aviat Networks, Inc.
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
17.35USD
Average target price
32.62USD
Spread / Average Target
+88.04%
  1. Stock Market
  2. Stocks
  3. AVNW Stock
  4. Financials Aviat Networks, Inc.