Projected Income Statement: Axos Financial, Inc.

Forecast Balance Sheet: Axos Financial, Inc.

Forecast Balance Sheet - Axos Financial, Inc.
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - -
Change - - - - - - -
Announcement Date 04/08/22 27/07/23 30/07/24 30/07/25 30/07/26 - -
Estimates

Cash Flow Forecast: Axos Financial, Inc.

Fiscal Period: June 2021 2022 2023 2024 2025 2026
CAPEX 1 10.44 21.5 30.22 35.96 54.21 266.4
Change - 106.04% 40.51% 19.02% 50.75% 391.49%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 26/08/21 08/09/22 29/08/23 22/08/24 21/08/25 20/08/26
1USD in Million
Estimates

Forecast Financial Ratios: Axos Financial, Inc.

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

Profitability

        
EBITDA Margin (%) - - - - - - - -
EBIT Margin (%) - 49.75% 50.52% 56.41% 53.16% 50.51% 53.32% 52.96%
EBT Margin (%) - 47.18% 47.78% 53.67% 48.73% 43.68% 46.86% 47.89%
Net margin (%) - 33.41% 33.99% 38% 34.39% 33.12% 34.5% 35.26%
FCF margin (%) - - - - - - - -
FCF / Net Income (%) - - - - - - - -

Profitability

        
ROA - 1.57% 1.64% 2.08% 1.82% 1.76% 1.74% 1.74%
ROE - 15.61% 17.22% 21.64% 17.3% 16.32% 16.26% 15.56%

Financial Health

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

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - -
CAPEX / FCF (%) - - - - - - - -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - 27.48 32.53 40.26 47.46 55.81 65.47 76.01
Change - - 18.38% 23.76% 17.88% 17.59% 17.3% 16.11%
EPS 1 - 3.97 5.07 7.66 7.43 8.48 9.677 10.88
Change - - 27.71% 51.08% -3% 14.13% 14.11% 12.38%
Nbr of stocks (in thousands) - 59,663 59,113 56,967 56,373 56,885 56,735 56,735
Announcement Date - 04/08/22 27/07/23 30/07/24 30/07/25 30/07/26 - -
1USD
Estimates
2027 *2028 *
P/E 9.56x 8.51x
PBR 1.41x 1.22x
EV / Sales 3.23x 2.92x
Yield - -

EPS & Dividend

EPS & Dividend - Axos Financial, Inc.


Y-o-Y evolution of P/E

Valuation ratios - P/E - Axos Financial, Inc.
 
Trader
Investor
-
Global
-
Quality
ESG MSCI
B
MarketScreener Ratings - Axos Financial, Inc.
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
92.55USD
Average target price
117.71USD
Spread / Average Target
+27.19%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - Axos Financial, Inc.
  1. Stock Market
  2. Stocks
  3. AX Stock
  4. Financials Axos Financial, Inc.