Projected Income Statement: PDF Solutions, Inc.

Forecast Balance Sheet: PDF Solutions, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Net Debt - - - - - - -
Change - - - - - - -
Announcement Date 15/02/22 16/02/23 15/02/24 13/02/25 12/02/26 - -
Estimates

Cash Flow Forecast: PDF Solutions, Inc.

Fiscal Period: December 2023 2024 2025 2026 2027
CAPEX 1 11.32 17.78 32.84 32.7 32.9
Change - 57.04% 84.68% -0.44% 0.61%
Free Cash Flow (FCF) 1 3.275 -8.082 - - -
Change - -346.78% - - -
Announcement Date 15/02/24 13/02/25 12/02/26 - -
1USD in Million
Estimates

Forecast Financial Ratios: PDF Solutions, Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027

Profitability

        
EBITDA Margin (%) - 2.16% 15.44% - - - - -
EBIT Margin (%) - -17.11% -1.41% -0.09% 0.52% 19.96% 22.25% 23.17%
EBT Margin (%) - -16.49% 0.32% 2.94% 3.67% 1.46% - -
Net margin (%) - -19.35% -2.31% 1.87% 2.26% -0.29% 9.11% 9.36%
FCF margin (%) - - - 1.97% -4.5% - - -
FCF / Net Income (%) - - - 105.48% -199.21% - - -

Profitability

        
ROA -3.53% -3.52% -0.47% -0.03% 0.19% 1.76% - -
ROE -18.74% -9.46% -1.6% 1.41% 1.71% -0.25% - -

Financial Health

        
Leverage (Debt/EBITDA) - - - - - 1.7x - -
Debt / Free cash flow - - - - - -3x - -

Capital Intensity

        
CAPEX / Current Assets (%) - - - 6.83% 9.91% 15% 12.47% 10.55%
CAPEX / EBITDA (%) - - - - - - - -
CAPEX / FCF (%) - - - 345.8% -220.06% - - -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 - -0.58 -0.09 0.08 0.1 -0.02 0.33 0.53
Change - - 84.48% 188.89% 25% -120% 1,750% 60.61%
Nbr of stocks (in thousands) - 37,345 37,383 38,261 38,773 39,513 39,891 39,891
Announcement Date - 15/02/22 16/02/23 15/02/24 13/02/25 12/02/26 - -
1USD
Estimates
2026 *2027 *
P/E ratio 133x 83x
PBR - -
EV / Sales 6.69x 5.62x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
AA
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
43.97USD
Average target price
36.50USD
Spread / Average Target
-16.99%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. PDFS Stock
  4. Financials PDF Solutions, Inc.