eSOL Stock Forecast for 2022 - 2025 - 2030

Updated on 12/02/2022

Stock Rating
16
Price Target
¥490.67
Consensus
-
Upside
0.00%
Analysts
0
Stock Rating
16
Upside
0.00%
Analysts
0
Price Target
¥490.67

eSOL Stock Forecast and Price Target

If the average price target of ¥490.67 set by distinguished experts for eSOL over the past few weeks is reached this year, there would be a potential upside of approximately 100% from the last closing price in April, 2022. This potential increase is based on a high estimate of ¥549.56 and a low estimate of ¥436.70.

¥490.67

0.00% Upside

-

eSOL Fair Value Forecast for 2022 - 2025 - 2030

eSOL's Price has decreased In the last two years, from ¥486.00 to ¥147.30 – a 69.69% drop. For next year, analysts predict Fair Value of ¥380.09, which would mean an increase of 158.04%. Over the next nine years, experts predict that eSOL's Fair Value will grow at a rate of 303.04%.

2022 Fair Value Forecast
¥380.09
2023 Fair Value Forecast
¥601.26
2024 Fair Value Forecast
¥882.37
2025 Fair Value Forecast
¥500.33
2026 Fair Value Forecast
¥513.21
2027 Fair Value Forecast
¥585.04
2028 Fair Value Forecast
¥705.11
2029 Fair Value Forecast
¥630.32
2030 Fair Value Forecast
¥593.68

eSOL Revenue Forecast for 2022 - 2025 - 2030

eSOL's Revenue has decreased In the last two years, from ¥9.64B to ¥8.94B – a 7.33% drop. For next year, analysts predict Revenue of ¥9.21B, which would mean an increase of 3.00%. Over the next nine years, experts predict that eSOL's Revenue will grow at a rate of 2.87%.

2022 Rev Forecast
¥9.21B
2023 Rev Forecast
¥9.36B
2024 Rev Forecast
¥9.25B
2025 Rev Forecast
¥9.15B
2026 Rev Forecast
¥9.17B
2027 Rev Forecast
¥9.23B
2028 Rev Forecast
¥9.24B
2029 Rev Forecast
¥9.21B
2030 Rev Forecast
¥9.19B

eSOL Dividend per Share Forecast for 2022 - 2025 - 2030

In the last two years, eSOL's Dividend per Share has grown by 37.50%, rising from ¥4.00 to ¥5.50. According to 0 major analysts, eSOL's Dividend per Share will fall by 9.09% in the next year, reaching ¥5.00. Professionals believe that By 2030, eSOL's Dividend per Share will fall to ¥5.06– a 8.09% decrease from its current value.

2022 DPS Forecast
¥5.00
2023 DPS Forecast
¥4.71
2024 DPS Forecast
¥4.97
2025 DPS Forecast
¥5.15
2026 DPS Forecast
¥5.10
2027 DPS Forecast
¥4.97
2028 DPS Forecast
¥4.97
2029 DPS Forecast
¥5.03
2030 DPS Forecast
¥5.06

eSOL Free Cash Flow Forecast for 2022 - 2025 - 2030

In the last two years, eSOL's Free Cash Flow has fallen from ¥446.00M to ¥-273.00M – a 161.21% decrease. In the next year, analysts believe that Free Cash Flow will reach ¥-1.05B – an increase of 286.22%. For the next nine years, experts predict that eSOL's Free Cash Flow will grow at a rate of 910.85%.

2022 FCF Forecast
¥-1054380600.00
2023 FCF Forecast
¥-2207662100.28
2024 FCF Forecast
¥-4636531943.01
2025 FCF Forecast
¥-1874086211.36
2026 FCF Forecast
¥-2141268435.56
2027 FCF Forecast
¥-2730331382.19
2028 FCF Forecast
¥-3761941589.42
2029 FCF Forecast
¥-2991119757.75
2030 FCF Forecast
¥-2759607088.50

eSOL Net Income Forecast for 2022 - 2025 - 2030

In the last two years, eSOL's Net Income has gone down from ¥659.00M to ¥200.00M – a 69.65% drop. In the next year, analysts believe that Net Income will reach ¥515.66M – an increase of 157.83%. For the next nine years, the forecast is for Net Income to grow by 302.41%.

2022 NI Forecast
¥0.52B
2023 NI Forecast
¥0.82B
2024 NI Forecast
¥1.20B
2025 NI Forecast
¥0.68B
2026 NI Forecast
¥0.70B
2027 NI Forecast
¥0.79B
2028 NI Forecast
¥0.96B
2029 NI Forecast
¥0.85B
2030 NI Forecast
¥0.80B

eSOL EBITDA Forecast for 2022 - 2025 - 2030

In the last two years, eSOL's EBITDA has decreased from ¥812.00M to ¥144.00M – a 82.27% drop. In the next year, analysts believe that EBITDA will reach ¥557.95M – an increase of 287.47%. For the next nine years, the forecast is for EBITDA to grow by 916.61%.

2022 EBITDA Forecast
¥0.56B
2023 EBITDA Forecast
¥1.23B
2024 EBITDA Forecast
¥2.45B
2025 EBITDA Forecast
¥0.99B
2026 EBITDA Forecast
¥1.13B
2027 EBITDA Forecast
¥1.45B
2028 EBITDA Forecast
¥2.00B
2029 EBITDA Forecast
¥1.59B
2030 EBITDA Forecast
¥1.46B

eSOL EBIT Forecast for 2022 - 2025 - 2030

In the last two years, eSOL's EBIT has decreased by 90.37%, going from ¥748.00M to ¥72.00M. For the next year, analysts predict that EBIT will reach ¥480.99M – an increase of 568.04%. Over the next nine years, experts believe that eSOL's EBIT will grow at a rate of 4958.28%.

2022 EBIT Forecast
¥0.48B
2023 EBIT Forecast
¥1.72B
2024 EBIT Forecast
¥5.67B
2025 EBIT Forecast
¥1.39B
2026 EBIT Forecast
¥2.16B
2027 EBIT Forecast
¥3.63B
2028 EBIT Forecast
¥6.45B
2029 EBIT Forecast
¥3.87B
2030 EBIT Forecast
¥3.64B

eSOL EPS Price Prediction Forecast for 2022 - 2025 - 2030

eSOL's EPS has decreased In the last two years, from ¥32.40 to ¥9.82 – a 69.69% drop. For next year, analysts predict EPS of ¥25.34, which would mean an increase of 158.04%. Over the next nine years, experts predict that eSOL's EPS will grow at a rate of 303.04%.

2022 EPS Forecast
¥25.34
2023 EPS Forecast
¥40.08
2024 EPS Forecast
¥58.82
2025 EPS Forecast
¥33.36
2026 EPS Forecast
¥34.21
2027 EPS Forecast
¥39.00
2028 EPS Forecast
¥47.01
2029 EPS Forecast
¥42.02
2030 EPS Forecast
¥39.58