Projected Income Statement: QuidelOrtho Corporation

Forecast Balance Sheet: QuidelOrtho Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -829 2,293 2,247 2,385 2,480 2,311 2,259 2,187
Change - 376.6% -2.01% 6.14% 3.98% -6.83% -2.25% -3.19%
Announcement Date 17/02/22 15/02/23 13/02/24 12/02/25 11/02/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: QuidelOrtho Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 292.7 140.9 191.4 195.1 188.2 148.5 173 188
Change - -51.87% 35.84% 1.93% -3.54% -21.09% 16.5% 8.67%
Free Cash Flow (FCF) 1 513.1 744.4 269.6 -112.1 -83 377 299 315
Change - 45.07% -63.78% -141.58% 25.96% 554.22% -20.69% 5.35%
Announcement Date 17/02/22 15/02/23 13/02/24 12/02/25 11/02/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: QuidelOrtho Corporation

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

Profitability

        
EBITDA Margin (%) 58.62% 40.75% 24.12% 19.51% 21.87% 22.83% 23.61% 23.95%
EBIT Margin (%) 53.34% 25.83% 4.64% 12.07% 13.89% 13.37% 15.26% 16.21%
EBT Margin (%) 53.01% 22.53% -0.97% -76.59% -40.57% -3.23% -0.4% -
Net margin (%) 41.46% 16.8% -0.34% -72.84% -41.45% -5.79% -2.95% -3.7%
FCF margin (%) 30.21% 22.79% 8.99% -4.03% -3.04% 13.86% 10.62% 10.68%
FCF / Net Income (%) 72.87% 135.67% -2,669.31% 5.53% 7.33% -239.36% -359.94% -288.47%

Profitability

        
ROA 35.32% 15.16% 3.19% 1.67% 2.36% 2.2% 2.88% 3.48%
ROE 46.58% 24.93% 5.59% 3.12% 5.87% 6.47% 7.63% 9.33%

Financial Health

        
Leverage (Debt/EBITDA) - 1.72x 3.11x 4.39x 4.15x 3.72x 3.4x 3.1x
Debt / Free cash flow - 3.08x 8.34x -21.27x -29.88x 6.13x 7.56x 6.94x

Capital Intensity

        
CAPEX / Current Assets (%) 17.23% 4.31% 6.38% 7.01% 6.89% 5.46% 6.15% 6.37%
CAPEX / EBITDA (%) 29.4% 10.59% 26.47% 35.94% 31.52% 23.91% 26.03% 26.61%
CAPEX / FCF (%) 57.05% 18.93% 70.99% -174.04% -226.75% 39.39% 57.86% 59.68%

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 46.18 74.32 75.05 44.78 - 26.85 25.5 24.77
Change - 60.93% 0.99% -40.33% - - -5.04% -2.86%
EPS 1 16.43 9.56 -0.15 -30.16 -16.69 -1.6 -1.216 -1.601
Change - -41.81% -101.57% -20,006.67% 44.66% 90.41% 24.01% -31.68%
Nbr of stocks (in thousands) 41,675 66,045 66,819 67,257 67,932 68,191 68,191 68,191
Announcement Date 17/02/22 15/02/23 13/02/24 12/02/25 11/02/26 - - -
1USD
Estimates
2026 *2027 *
P/E ratio -6.78x -8.92x
PBR 0.4x 0.43x
EV / Sales 1.12x 1.07x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
A
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
5
Last Close Price
10.84USD
Average target price
18.62USD
Spread / Average Target
+71.82%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. QDEL Stock
  4. Financials QuidelOrtho Corporation