Projected Income Statement: Tenaya Therapeutics, Inc.

Forecast Balance Sheet: Tenaya Therapeutics, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -251 -204 -105 -61.4 -101 -96.1 -128 -84.4
Change - 18.73% 48.53% 41.52% -64.5% 4.42% -33.19% 34.06%
Announcement Date 3/23/22 3/8/23 3/18/24 3/10/25 3/11/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: Tenaya Therapeutics, Inc.

Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 20.63 1.239 1.025 0.618 0.3 0.3 0.3
Change - -93.99% -17.27% -39.71% -51.46% 0% 0%
Free Cash Flow (FCF) 1 - - - - - - -
Change - - - - - - -
Announcement Date 3/8/23 3/18/24 3/10/25 3/11/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Tenaya Therapeutics, Inc.

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

Profitability

        
EBITDA Margin (%) - - - - - -1,049.81% - -50.71%
EBIT Margin (%) - - - - - -1,024.79% - 50.26%
EBT Margin (%) - - - - - -1,052.26% - 82.8%
Net margin (%) - - - - - -1,008.23% - 43.37%
FCF margin (%) - - - - - - - -
FCF / Net Income (%) - - - - - - - -

Profitability

        
ROA - - - - - - - -
ROE - -47.39% -64.83% -95.69% -83.84% -47.64% -58.61% -108.74%

Financial Health

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

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - 3.53% - 0.11%
CAPEX / EBITDA (%) - -17.31% -1.01% -0.95% -0.73% -0.34% -0.27% -0.21%
CAPEX / FCF (%) - - - - - - - -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 6.745 3.64 1.89 1.095 0.5687 0.57 0.43 0.24
Change - -46.03% -48.09% -42.07% -48.05% 0.23% -24.56% -44.19%
EPS 1 -4.1 -2.76 -1.68 -1.31 -0.59 -0.3986 -0.445 0.3125
Change - 32.68% 39.13% 22.02% 54.96% 32.45% -11.65% 170.22%
Nbr of stocks (in thousands) 41,281 63,988 68,111 79,221 216,506 216,999 216,999 216,999
Announcement Date 3/23/22 3/8/23 3/18/24 3/10/25 3/11/26 - - -
1USD
Estimates
2026 *2027 *
P/E -2.18x -1.96x
PBR 1.53x 2.02x
EV / Sales 10.9x -
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
0.8500USD
Average target price
4.000USD
Spread / Average Target
+370.59%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. TNYA Stock
  4. Financials Tenaya Therapeutics, Inc.