Projected Income Statement: Ciena Corporation

Forecast Balance Sheet: Ciena Corporation

Fiscal Period: November 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -927 -80.3 440 294 228 618 496 146
Change - 91.34% 647.95% -33.18% -22.45% 171.48% -19.74% -70.56%
Announcement Date 09/12/21 08/12/22 07/12/23 12/12/24 11/12/25 - - -
1USD in Million
Estimates

Cash Flow Forecast: Ciena Corporation

Fiscal Period: November 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 79.55 90.82 106.2 136.6 140.8 261.7 277.1 312.9
Change - 14.16% 16.93% 28.67% 3.04% 85.89% 5.87% 12.92%
Free Cash Flow (FCF) 1 462.1 -258.6 62.14 377.9 665.3 478.7 737.2 951.3
Change - -155.96% 124.03% 508.18% 76.05% -28.04% 53.99% 29.03%
Announcement Date 09/12/21 08/12/22 07/12/23 12/12/24 11/12/25 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Ciena Corporation

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

Profitability

        
EBITDA Margin (%) 19.41% 13.83% 15.18% 11.98% 13.35% 19.04% 20.51% 21.57%
EBIT Margin (%) 16.76% 11.19% 13.07% 9.67% 11.17% 17.34% 19.04% 20.61%
EBT Margin (%) 12.78% 5.02% 7.38% 2.99% 3.28% 9.73% 12.89% 15.05%
Net margin (%) 13.81% 4.21% 5.81% 2.09% 2.59% 8.25% 10.43% 12.2%
FCF margin (%) 12.76% -7.12% 1.42% 9.41% 13.95% 8.05% 10.65% 12.13%
FCF / Net Income (%) 92.38% -169.11% 24.38% 450.11% 539.41% 97.56% 102.12% 99.47%

Profitability

        
ROA 10.09% 5.82% 7.61% 4.74% 6.67% 7.44% 10.17% 11.16%
ROE 16.51% 10.08% 14.61% 9.4% 13.84% 26.44% 28.72% 26.39%

Financial Health

        
Leverage (Debt/EBITDA) - - 0.66x 0.61x 0.36x 0.55x 0.35x 0.09x
Debt / Free cash flow - - 7.08x 0.78x 0.34x 1.29x 0.67x 0.15x

Capital Intensity

        
CAPEX / Current Assets (%) 2.2% 2.5% 2.42% 3.4% 2.95% 4.4% 4% 3.99%
CAPEX / EBITDA (%) 11.32% 18.08% 15.95% 28.41% 22.12% 23.11% 19.51% 18.5%
CAPEX / FCF (%) 17.22% -35.12% 170.91% 36.16% 21.16% 54.67% 37.59% 32.89%

Items per share

        
Cash flow per share 1 3.456 -1.102 1.127 3.525 5.55 5.496 7.132 10.69
Change - -131.9% 202.23% 212.81% 57.44% -0.97% 29.77% 49.9%
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 19.5 18.28 19.67 19.74 19.35 21.61 25.63 30.93
Change - -6.27% 7.59% 0.38% -1.96% 11.67% 18.57% 20.71%
EPS 1 3.19 1 1.71 0.58 0.85 3.402 5.035 6.682
Change - -68.65% 71% -66.08% 46.55% 300.2% 48% 32.73%
Nbr of stocks (in thousands) 1,54,929 1,48,142 1,47,842 1,44,427 1,41,056 1,40,855 1,40,855 1,40,855
Announcement Date 09/12/21 08/12/22 07/12/23 12/12/24 11/12/25 - - -
1USD
Estimates
2026 *2027 *
P/E ratio 70.1x 47.3x
PBR 11x 9.3x
EV / Sales 5.75x 4.92x
Yield - -
More valuation ratios * Estimated data

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
AA
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
17
Last Close Price
238.38USD
Average target price
237.12USD
Spread / Average Target
-0.53%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. CIEN Stock
  4. Financials Ciena Corporation