Projected Income Statement: BuzzFeed, Inc.

Forecast Balance Sheet: BuzzFeed, Inc.

Fiscal Period: December 2021 2022 2024 2025 2026
Net Debt - - - - -
Change - - - - -
Announcement Date 22/03/22 13/03/23 13/03/25 12/03/26 -
Estimates

Cash Flow Forecast: BuzzFeed, Inc.

Fiscal Period: December 2021 2025 2026
CAPEX 1 4.983 1.958 2
Change - - 2.15%
Free Cash Flow (FCF) 1 -4.186 -33.1 2.95
Change - - 108.91%
Announcement Date 22/03/22 12/03/26 -
1USD in Million
Estimates

Forecast Financial Ratios: BuzzFeed, Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026

Profitability

       
EBITDA Margin (%) - 10.44% 0.11% - - 4.75% 3.3%
EBIT Margin (%) - -6.33% -42.21% - - -9.55% -9.26%
EBT Margin (%) - -0.13% -45.64% - - -30.74% -8.72%
Net margin (%) - 6.22% -46.02% - - -31.16% -8.55%
FCF margin (%) - -1.05% - - - -17.87% 1.6%
FCF / Net Income (%) - -16.94% - - - 57.34% -18.69%

Profitability

       
ROA 2.89% -0.85% -6.39% -4.28% -4.08% -4.33% -
ROE 6.31% 9.3% -70.71% -39.47% -31.13% -73.02% -

Financial Health

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

Capital Intensity

       
CAPEX / Current Assets (%) - 1.25% - - - 1.06% 1.08%
CAPEX / EBITDA (%) - 12% - - - 22.26% 32.84%
CAPEX / FCF (%) - -119.04% - - - -5.92% 67.8%

Items per share

       
Cash flow per share 1 - - - - - - -
Change - - - - - - -
Dividend per Share 1 - - - - - - -
Change - - - - - - -
Book Value Per Share 1 - - - - - - -
Change - - - - - - -
EPS 1 - 3.53 -5.8 - -0.91 -1.53 -0.41
Change - - -264.31% - - -68.13% 73.2%
Nbr of stocks (in thousands) - 38,144 39,643 - 38,001 37,208 37,639
Announcement Date - 22/03/22 13/03/23 - 13/03/25 12/03/26 -
1USD
Estimates
2026 *2027 *
P/E ratio -1.74x -
PBR - -
EV / Sales 0.15x -
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
0.7125USD
Average target price
1.000USD
Spread / Average Target
+40.35%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. BZFD Stock
  4. Financials BuzzFeed, Inc.