Projected Income Statement: Kaltura, Inc.

Forecast Balance Sheet: Kaltura, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Net Debt -105 -50.2 -34.7 17 - - -
Change - 52.19% 30.88% 148.99% - - -
Announcement Date 23/02/22 22/02/23 22/02/24 20/02/25 16/03/26 - -
Estimates

Cash Flow Forecast: Kaltura, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
CAPEX 1 1.876 1.218 2.607 0.521 0.661 0.9 0.8
Change - -35.07% 114.04% -80.02% 26.87% 36.16% -11.11%
Free Cash Flow (FCF) 1 -23.99 -48.05 -10.91 11.71 13.88 11 13
Change - -100.31% 77.29% 207.35% 18.51% -20.75% 18.18%
Announcement Date 23/02/22 22/02/23 22/02/24 20/02/25 16/03/26 - -
1USD in Million
Estimates

Forecast Financial Ratios: Kaltura, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027

Profitability

       
EBITDA Margin (%) -7.41% -16.74% -1.43% 4.07% 10.31% 7.92% 10.46%
EBIT Margin (%) -8.26% -17.95% -3.8% 1.5% 7.92% 5.58% 8.04%
EBT Margin (%) -31.99% -35.91% -21.38% -13.24% -4.98% -11% -6.9%
Net margin (%) -40.96% -40.57% -26.47% -17.52% -6.67% -12.09% -6.43%
FCF margin (%) -14.54% -28.46% -6.23% 6.55% 7.67% 5.99% 6.75%
FCF / Net Income (%) 35.49% 70.15% 23.53% -37.4% -114.98% -49.55% -104.84%

Profitability

       
ROA -43.02% -33.22% -23.78% - - - -
ROE - -65.97% -125.88% - - -35.7% -46.4%

Financial Health

       
Leverage (Debt/EBITDA) - - - 2.33x - - -
Debt / Free cash flow - - - 1.45x - - -

Capital Intensity

       
CAPEX / Current Assets (%) 1.14% 0.72% 1.49% 0.29% 0.37% 0.49% 0.42%
CAPEX / EBITDA (%) -15.34% -4.31% -104.28% 7.16% 3.54% 6.19% 3.97%
CAPEX / FCF (%) -7.82% -2.54% -23.9% 4.45% 4.76% 8.18% 6.15%

Items per share

       
Cash flow per share 1 -0.3111 -0.3592 -0.0601 - - - -
Change - -15.46% 83.27% - - - -
Dividend per Share 1 - - - - - - -
Change - - - - - - -
Book Value Per Share 1 0.6718 - 0.2126 - - - -
Change - - - - - - -
EPS 1 -0.95 -0.53 -0.34 -0.21 -0.08 -0.15 -0.08
Change - 44.21% 35.85% 38.24% 61.9% -87.5% 46.67%
Nbr of stocks (in thousands) 126,874 133,265 141,406 149,695 156,334 150,375 150,375
Announcement Date 23/02/22 22/02/23 22/02/24 20/02/25 16/03/26 - -
1USD
Estimates
2026 *2027 *
P/E ratio -9.47x -17.8x
PBR - -
EV / Sales 1.16x 1.11x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
1.420USD
Average target price
3.500USD
Spread / Average Target
+146.48%

Quarterly revenue - Rate of surprise

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