Projected Income Statement: CorMedix Inc.

Forecast Balance Sheet: CorMedix Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -65.5 -58.8 -76 -51.7 -3.91 -55.4 -113 -
Change - 10.23% -29.25% 31.97% 92.44% -1,318.69% -103.97% -
Announcement Date 29/03/22 30/03/23 12/03/24 25/03/25 05/03/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: CorMedix Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 1.425 0.2194 0.3273 0.1157 2.26 2.608 2.608 2.3
Change - -84.61% 49.21% -64.64% 1,852.82% 15.4% 0% -11.81%
Free Cash Flow (FCF) 1 -22.58 -24.58 -38.74 -50.73 172.8 92.86 92.05 -
Change - -8.84% -57.62% -30.96% 440.6% -46.26% -0.86% -100%
Announcement Date 29/03/22 30/03/23 12/03/24 25/03/25 05/03/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: CorMedix Inc.

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

Profitability

         
EBITDA Margin (%) - - - - -34.26% 62.58% 38.25% 38.77% -
EBIT Margin (%) - -15,417.19% -46,818.48% - -51.43% 48.17% 24.05% 9.32% 16.34%
EBT Margin (%) - -15,429.15% -46,303.81% - -44.45% 48.13% 20.1% 8.02% 14.63%
Net margin (%) - -14,774.4% -45,408.52% - -41.24% 52.31% 14.16% 4.56% 11.92%
FCF margin (%) - -11,825.99% -37,572.37% - -116.7% 55.43% 27.91% 32.1% -
FCF / Net Income (%) - 80.04% 82.74% 83.59% 282.94% 105.97% 197.04% 704.03% -

Profitability

         
ROA -43.19% -31.12% -29.22% -42.47% -13.91% 21.21% - - -
ROE -64.91% -52.72% -50.4% -74.02% -23.17% 66.56% - - -

Financial Health

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

Capital Intensity

         
CAPEX / Current Assets (%) - 746.48% 335.36% - 0.27% 0.73% 0.78% 0.91% 0.67%
CAPEX / EBITDA (%) - - - - -0.78% 1.16% 2.05% 2.35% -
CAPEX / FCF (%) - -6.31% -0.89% -0.84% -0.23% 1.31% 2.81% 2.83% -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - - - - - - - - -
Change - - - - - - - - -
Book Value Per Share 1 - 1.649 - 1.277 - 5.047 4.75 4.47 -
Change - - - - - - -5.88% -5.89% -
EPS 1 - -0.75 -0.74 -0.91 -0.3 2.04 0.5067 0.13 0.4275
Change - - 1.33% -22.97% 67.03% 780% -75.16% -74.34% 228.85%
Nbr of stocks (in thousands) - 38,065 41,260 54,790 60,677 78,789 78,452 78,452 78,452
Announcement Date - 29/03/22 30/03/23 12/03/24 25/03/25 05/03/26 - - -
1USD
Estimates
2026 *2027 *
P/E ratio 16.5x 64.3x
PBR 1.76x 1.87x
EV / Sales 1.8x 1.89x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
Investor
Global
Quality
-
ESG MSCI
BB
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
8.360USD
Average target price
15.33USD
Spread / Average Target
+83.41%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. CRMD Stock
  4. Financials CorMedix Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
BENEFIT NOW