Projected Income Statement: NetScout Systems, Inc.

Forecast Balance Sheet: NetScout Systems, Inc.

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 - - -290 -491 -668 -982 -1,323
Change - - - -69.31% -36.05% -47.02% -34.73%
Announcement Date 05/05/22 04/05/23 09/05/24 08/05/25 07/05/26 - -
1USD in Million
Estimates

Cash Flow Forecast: NetScout Systems, Inc.

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 10.35 10.49 6.337 5.407 9.112 6 6
Change - 1.32% -39.57% -14.68% 68.52% -34.15% 0%
Free Cash Flow (FCF) 1 285.7 146.2 52.47 212.3 285.4 222.1 249.6
Change - -48.83% -64.1% 304.51% 34.47% -22.19% 12.38%
Announcement Date 05/05/22 04/05/23 09/05/24 08/05/25 07/05/26 - -
1USD in Million
Estimates

Forecast Financial Ratios: NetScout Systems, Inc.

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

Profitability

        
EBITDA Margin (%) - - 24.91% 24.72% 25.34% 26.54% 28.06% 26.87%
EBIT Margin (%) - 21.04% 22.62% 22.55% 23.72% 25.42% 26.5% 27.08%
EBT Margin (%) - - - - -44.46% 13.79% 13.69% 14.83%
Net margin (%) - 4.32% 6.52% -17.81% -44.6% 11.11% 11.22% 12.23%
FCF margin (%) - 33.39% 15.98% 6.33% 25.8% 33.21% 24.58% 27.07%
FCF / Net Income (%) - 772.61% 245.04% -35.52% -57.85% 298.78% 219.01% 221.34%

Profitability

        
ROA 0.75% 0.99% 1.66% 1.37% 2.09% 3.07% - -
ROE 0.98% 1.76% 2.92% -7.53% -21.26% 5.95% - -

Financial Health

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

Capital Intensity

        
CAPEX / Current Assets (%) - 1.21% 1.15% 0.76% 0.66% 1.06% 0.66% 0.65%
CAPEX / EBITDA (%) - - 4.6% 3.09% 2.59% 3.99% 2.37% 2.42%
CAPEX / FCF (%) - 3.62% 7.17% 12.08% 2.55% 3.19% 2.7% 2.4%

Items per share

        
Cash flow per share 1 - 3.942 2.144 0.8228 3.039 4.015 3.06 3.38
Change - - -45.6% -61.63% 269.34% 32.13% -23.79% 10.46%
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 - 0.49 0.82 -2.07 -5.12 1.3 1.37 1.52
Change - - 67.35% -352.44% -147.34% 125.39% 5.38% 10.95%
Nbr of stocks (in thousands) - 73,830 70,962 71,035 71,755 72,220 71,495 71,495
Announcement Date - 05/05/22 04/05/23 09/05/24 08/05/25 07/05/26 - -
1USD
Estimates
2027 *2028 *
P/E Ratio 30.7x 27.7x
PBR - -
EV / Sales 2.1x 1.69x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
BBB
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
42.09USD
Average target price
41.71USD
Spread / Average Target
-0.90%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. NTCT Stock
  4. Financials NetScout Systems, Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!