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 -7.17 -1.93
Change - - 24.69% 35.9% 8.36% 73.08%
Announcement Date 02/03/22 30/03/23 30/04/24 20/05/25 - -
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 0.1 0.1
Change - -70.69% -26.29% -22.48% 0%
Free Cash Flow (FCF) 1 -4.965 -4.556 -4.775 -5.1 -5.4
Change - 8.24% -4.81% -6.81% -5.88%
Announcement Date 30/03/23 30/04/24 20/05/25 - -
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% 85.86% 93.91%

Profitability

      
ROA - - - - - -
ROE - -22.91% -24% -48.83% -62.4% -189.9%

Financial Health

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

Capital Intensity

      
CAPEX / Current Assets (%) - - - - - -
CAPEX / EBITDA (%) - -12.04% -3.76% -2.15% -1.85% -1.79%
CAPEX / FCF (%) - -12.02% -3.84% -2.7% -1.96% -1.85%

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 0.012 0.004
Change - - -18.03% -38.17% -35.31% -66.67%
EPS 1 -0.0074 -0.0094 -0.0079 -0.0116 -0.0099 -0.0083
Change - -27.03% 15.96% -46.84% 14.66% 16.16%
Nbr of stocks (in thousands) 5,00,000 5,00,000 5,00,000 5,00,000 6,97,200 6,97,200
Announcement Date 02/03/22 30/03/23 30/04/24 20/05/25 - -
1GBP
Estimates
2025 *2026 *
P/E ratio -3.23x -3.86x
PBR 2.67x 8x
EV / Sales - -
Yield - -
More valuation ratios * Estimated data

EPS & Dividend

Year-on-year evolution of the PER

Annual profits - Rate of surprise

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