Projected Income Statement: Poolbeg Pharma PLC

Forecast Balance Sheet: Poolbeg Pharma PLC

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Net Debt 1 - -16.2 -12.2 -7.82 -7.71 -1.95
Change - - 24.69% 35.9% 1.41% 72.73%
Announcement Date 02/03/22 30/03/23 30/04/24 20/05/25 28/04/26 -
1GBP in Million
Estimates

Cash Flow Forecast: Poolbeg Pharma PLC

Fiscal Period: December 2022 2023 2024 2025 2026
CAPEX 1 0.597 0.175 0.129 0.08 0.1
Change - -70.69% -26.29% -37.98% 0%
Free Cash Flow (FCF) 1 -4.965 -4.556 -4.775 -4.841 -5.9
Change - 8.24% -4.81% -1.38% -15.69%
Announcement Date 30/03/23 30/04/24 20/05/25 28/04/26 -
1GBP in Million
Estimates

Forecast Financial Ratios: Poolbeg Pharma PLC

Fiscal Period: December 2021 2022 2023 2024 2025 2026

Profitability

      
EBITDA Margin (%) - - - - - -
EBIT Margin (%) - - - - - -
EBT Margin (%) - - - - - -
Net margin (%) - - - - - -
FCF margin (%) - - - - - -
FCF / Net Income (%) - 105.95% 115.9% 82.47% 85% 102.61%

Profitability

      
ROA - - - - - -
ROE - -22.91% -24% -48.83% -63.72% -180.6%

Financial Health

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

Capital Intensity

      
CAPEX / Current Assets (%) - - - - - -
CAPEX / EBITDA (%) - -12.04% -3.76% -2.15% -1.48% -1.79%
CAPEX / FCF (%) - -12.02% -3.84% -2.7% -1.65% -1.69%

Items per share

      
Cash flow per share 1 - - - - - -
Change - - - - - -
Dividend per Share 1 - - - - - -
Change - - - - - -
Book Value Per Share 1 - 0.0366 0.03 0.0186 0.0143 0.004
Change - - -18.03% -38.17% -22.91% -66.67%
EPS 1 -0.0074 -0.0094 -0.0079 -0.0116 -0.0094 -0.0083
Change - -27.03% 15.96% -46.84% 18.97% 16.16%
Nbr of stocks (in thousands) 5,00,000 5,00,000 5,00,000 5,00,000 7,05,104 7,05,104
Announcement Date 02/03/22 30/03/23 30/04/24 20/05/25 28/04/26 -
1GBP
Estimates
2025 *2026 *
P/E ratio -4.26x -5.42x
PBR 2.8x 11.3x
EV / Sales - -
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
0.0450GBP
Average target price
0.1900GBP
Spread / Average Target
+322.22%

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. POLB Stock
  4. Financials Poolbeg Pharma PLC