|
Real-time Estimate
Cboe BZX
05:51:49 24/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 16.54 USD | -3.22% |
|
+25.94% | +35.21% |
| 21/09 | Boost Run, Inc.(NasdaqGM:BRUN) added to S&P Global BMI Index | CI |
| 18/09 | Boost Run, Inc.(NasdaqGM:BRUN) added to Russell 3000 Growth Benchmark | CI |
Projected Income Statement: Boost Run, Inc.
| Fiscal Period: December | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
| Net sales 1 | 26.89 | 174.9 | 550.9 | 866 |
| Change | - | 550.54% | 214.94% | 57.21% |
| EBITDA 1 | - | 89.66 | 374.8 | - |
| Change | - | - | 318.05% | - |
| EBIT 1 | - | -15.85 | 96.17 | 126.9 |
| Change | - | - | 706.72% | 31.96% |
| Interest Paid 1 | - | -16.25 | -38.7 | -38.5 |
| Earnings before Tax (EBT) 1 | - | -47.36 | 98.15 | - |
| Change | - | - | 307.25% | - |
| Net income 1 | -16.27 | -87.9 | 77.72 | - |
| Change | - | -440.13% | 188.42% | - |
| Announcement Date | 9/4/26 | - | - | - |
1USD in Million
Estimates
Forecast Balance Sheet: Boost Run, Inc.
| Fiscal Period: December | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
| Net Debt 1 | - | -20 | -30 | -46 |
| Change | - | - | -50% | -53.33% |
| Announcement Date | 9/4/26 | - | - | - |
1USD in Million
Estimates
Cash Flow Forecast: Boost Run, Inc.
| Fiscal Period: December | 2026 | 2027 | 2028 |
|---|---|---|---|
| CAPEX 1 | 56.28 | 99.1 | 26 |
| Change | - | 76.1% | -73.76% |
| Free Cash Flow (FCF) 1 | 32.57 | 243.3 | - |
| Change | - | 646.92% | -100% |
| Announcement Date | - | - | - |
1USD in Million
Estimates
Forecast Financial Ratios: Boost Run, Inc.
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
Profitability | |||||
| EBITDA Margin (%) | - | - | 51.26% | 68.04% | - |
| EBIT Margin (%) | - | - | -9.06% | 17.46% | 14.65% |
| EBT Margin (%) | - | - | -27.07% | 17.82% | - |
| Net margin (%) | - | -60.53% | -50.25% | 14.11% | - |
| FCF margin (%) | - | - | 18.62% | 44.16% | - |
| FCF / Net Income (%) | - | - | -37.05% | 312.99% | - |
Profitability | |||||
| ROA | -0.45% | -15.22% | - | - | - |
| ROE | -3.23% | -208.25% | - | - | - |
Financial Health | |||||
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - |
Capital Intensity | |||||
| CAPEX / Current Assets (%) | - | - | 32.17% | 17.99% | 3% |
| CAPEX / EBITDA (%) | - | - | 62.77% | 26.44% | - |
| CAPEX / FCF (%) | - | - | 172.79% | 40.74% | - |
Items per share | |||||
| Cash flow per share 1 | - | - | - | - | - |
| Change | - | - | - | - | - |
| Dividend per Share 1 | - | - | - | - | - |
| Change | - | - | - | - | - |
| Book Value Per Share 1 | - | - | - | - | - |
| Change | - | - | - | - | - |
| EPS 1 | - | - | -1.32 | 0.96 | - |
| Change | - | - | - | 172.73% | - |
| Nbr of stocks (in thousands) | - | - | 79,487 | 79,487 | - |
| Announcement Date | - | - | - | - | - |
1USD
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | -12.9x | 17.8x |
| PBR | - | - |
| EV / Sales | 7.65x | 2.41x |
| Yield | - | - |
EPS & Dividend
Y-o-Y evolution of P/E
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
17.09USD
Average target price
42.75USD
Spread / Average Target
+150.15%
Quarterly revenue - Rate of surprise
- Stock Market
- Stocks
- BRUN Stock
- Financials Boost Run, Inc.
Select your edition
All financial news and data tailored to specific country editions
