Projected Income Statement: Atlas Lithium Corporation

Forecast Balance Sheet: Atlas Lithium Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Net Debt - - - - - - -
Change - - - - - - -
Announcement Date 3/25/22 3/30/23 3/27/24 3/14/25 - - -
Estimates

Cash Flow Forecast: Atlas Lithium Corporation

Fiscal Period: December 2023 2024 2025 2026 2027
CAPEX 1 - - - - -
Change - - - - -
Free Cash Flow (FCF) 1 -11.05 -45.72 -15.59 13.58 13.58
Change - -313.85% 65.9% 187.11% 0%
Announcement Date 3/27/24 3/14/25 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Atlas Lithium Corporation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026 2027

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - - - -81,296.45% - - - - -
EBT Margin (%) - - - -83,597.93% - -6,654.52% -29.98% - -
Net margin (%) - - -27,100.29% -68,368.09% - -6,331.78% -29.98% - -
FCF margin (%) - - - - - -6,853.74% -10.75% - -
FCF / Net Income (%) - - - - 26.69% 108.24% 35.84% - -

Profitability

         
ROA -78.48% -80.97% -174.68% -94.91% -107.84% -54.05% - - -
ROE 160.74% 109.77% 774.59% -346.77% -703.44% -299.22% - - -

Financial Health

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

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - - - - - - - - -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - - - - - - - - -
Change - - - - - - - - -
Book Value Per Share 1 - - - - - - - - -
Change - - - - - - - - -
EPS 1 - - - -1 -4.11 -2.91 2.96 - -
Change - - - - -311% 29.2% 201.72% - -
Nbr of stocks (in thousands) - - - 5,083 11,123 15,416 17,837 - -
Announcement Date - - - 3/30/23 3/27/24 3/14/25 - - -
1USD
Estimates
2025 *2026 *
P/E ratio 1.51x -
PBR - -
EV / Sales 0.55x -
Yield - -
More valuation ratios * Estimated data

EPS & Dividend

Year-on-year evolution of the PER

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
4.470USD
Average target price
24.50USD
Spread / Average Target
+448.10%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. ATLX Stock
  4. Financials Atlas Lithium Corporation