Projected Income Statement: TechnipFMC plc

Forecast Balance Sheet: TechnipFMC plc

Forecast Balance Sheet - TechnipFMC plc
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 412 310 116 -273 -602 -732 -995 -1,442
Change - -24.76% -62.58% -335.34% -120.51% -21.61% -35.93% -44.92%
Announcement Date 2/23/22 A 2/23/23 A 2/22/24 A 2/27/25 A 2/19/26 A - - -
1USD in Million
Estimates

Cash Flow Forecast: TechnipFMC plc

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 191.7 157.9 225.2 281.6 317.2 333.3 358.9 381.5
Change - -17.63% 42.62% 25.04% 12.64% 5.08% 7.67% 6.31%
Free Cash Flow (FCF) 1 589.6 194.2 467.8 679.4 1,447 1,453 1,467 1,534
Change - -67.06% 140.89% 45.23% 113.04% 0.41% 0.93% 4.61%
Announcement Date 2/23/22 A 2/23/23 A 2/22/24 A 2/27/25 A 2/19/26 A - - -
1USD in Million
Estimates

Forecast Financial Ratios: TechnipFMC plc

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

Profitability

        
EBITDA Margin (%) 9.06% 9.65% 10.48% 14.87% 18.36% 20.27% 21.3% 21.86%
EBIT Margin (%) 3.05% 4.02% 5.65% 10.55% 13.92% 16.28% 17.36% 18.03%
EBT Margin (%) 3.09% 1.03% 2.64% 10.35% 12.79% 16.2% 17.59% 17.84%
Net margin (%) 0.21% -1.6% 0.72% 9.28% 9.7% 11.79% 12.23% 12.57%
FCF margin (%) 9.21% 2.9% 5.98% 7.48% 14.57% 13.47% 12.83% 12.83%
FCF / Net Income (%) 4,433.08% -181.16% 832.38% 80.6% 150.16% 114.28% 104.92% 102.07%

Profitability

        
ROA -0.82% -0.13% 2.11% 8.23% 10.28% 13.58% 14.14% -
ROE -3.21% -0.38% 6.32% 25.78% 31.81% 37.37% 41.63% 45.82%

Financial Health

        
Leverage (Debt/EBITDA) 0.71x 0.48x 0.14x - - - - -
Debt / Free cash flow 0.7x 1.59x 0.25x - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) 2.99% 2.36% 2.88% 3.1% 3.19% 3.09% 3.14% 3.19%
CAPEX / EBITDA (%) 33.03% 24.42% 27.48% 20.84% 17.39% 15.24% 14.74% 14.6%
CAPEX / FCF (%) 32.51% 81.31% 48.14% 41.45% 21.92% 22.94% 24.47% 24.87%

Items per share

        
Cash flow per share 1 0.641 1.006 0.9819 1.902 3.74 4.532 4.769 5.259
Change - 56.94% -2.4% 93.76% 96.61% 21.15% 5.23% 10.28%
Dividend per Share 1 - - 0.1 0.2 0.2 0.1999 0.2105 0.2186
Change - - - 100% 0% -0.04% 5.3% 3.83%
Book Value Per Share 1 7.55 7.328 6.992 7.023 8.013 8.618 11.6 12.52
Change - -2.94% -4.58% 0.45% 14.09% 7.55% 34.58% 7.94%
EPS 1 0.03 -0.24 0.12 1.91 2.3 3.164 3.644 4.066
Change - -900% 150% 1,491.67% 20.42% 37.57% 15.16% 11.59%
Nbr of stocks (in thousands) 450,700 446,440 435,460 425,415 404,520 388,833 388,833 388,833
Announcement Date 2/23/22 A 2/23/23 A 2/22/24 A 2/27/25 A 2/19/26 A - - -
1USD
Estimates
2026 *2027 *
P/E 21.1x 18.4x
PBR 7.76x 5.77x
EV / Sales 2.34x 2.19x
Yield 0.3% 0.31%

EPS & Dividend

EPS & Dividend - TechnipFMC plc


Y-o-Y evolution of P/E

Valuation ratios - P/E - TechnipFMC plc
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - TechnipFMC plc
Trader
Investor
Global
Quality
ESG MSCI
AA
MarketScreener Ratings - TechnipFMC plc
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
22
Last Close Price
66.87USD
Average target price
76.82USD
Spread / Average Target
+14.88%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - TechnipFMC plc
  1. Stock Market
  2. Stocks
  3. FTI Stock
  4. Financials TechnipFMC plc