Novavax, Inc. (NVAX) Analyst Estimates Quarterly - Discounting Cash Flows
NVAX
Novavax, Inc.
NVAX (NASDAQ)
Period Ending: 2026
12-30
2026
09-30
2026
06-30
2026
03-30
2025
12-30
2025
09-30
2025
06-30
2025
03-30
2024
12-30
2024
09-30
2024
06-30
2024
03-30
2023
12-30
2023
09-29
2023
06-29
2023
03-29
2022
12-29
2022
09-29
2022
06-29
2022
03-29
2021
12-29
2021
09-29
2021
06-29
2021
03-29
2020
12-29
2020
09-29
2020
06-29
2020
03-29
2019
12-29
2019
09-29
2019
06-29
2019
03-29
2018
09-29
2018
06-29
2018
03-29
2017
09-29
2017
06-29
2017
03-29
2016
12-29
2016
09-29
2016
06-29
2016
03-29
2015
12-29
2015
09-29
2015
06-29
2015
03-29
2014
12-29
2014
09-29
2014
06-29
2014
03-29
2013
09-29
2013
06-29
2013
03-29
2012
09-29
2012
06-29
2012
03-29
2011
09-29
2011
06-29
2011
03-29
2010
09-29
2010
06-29
2010
03-29
2009
09-29
2009
06-29
2009
03-29
2008
09-29
2008
06-29
2008
03-29
2007
09-29
2007
06-29
2007
03-29
2006
09-29
2006
06-29
2006
03-29
2005
09-29
2005
06-29
2005
03-29
2004
09-29
2004
06-29
2003
09-29
2003
06-29
2003
03-29
2002
09-29
2002
06-29
2002
03-29
2001
12-29
2001
09-29
2001
06-29
2001
03-29
2000
09-29
1997
03-29
1996
09-29
Number of Analysts
1234
6 4 5 3 5 4 4 5 6 5 2 2 1 1 1 1 2 2 2 9 10 16 9 10 8 8 11 8 18 8 17 10 13 9 10 19 10 12 9 20 7 16 9 18 17 20 7 16 19 15 16 18 10 19 8 13 14 18 20 19 16 13 15 15 17 15 18 18 14 19 11 14 12 10 20 16 9 18 9 13 18 17 10 16 15 17 7 8
Estimated Revenue
Low
1234
81.72 32.97 17.11 337.8 77.48 19.44 96.35 99.72 270.8 46.83 173.7 57.6 251.9 385.4 567.8 555.7 218.1 219.9 255 153.8 133.1 151.6 18.54 1.27 1.36 1.75 2.01 2.9 6.06 8.72 7.39 7.13 5.32 4.83 4.73 2.8 1.73 3.14 4.19 3.92 12.6 8.69 3.31 5.75 5.58 6.14 2.56 2.12 2.49 4.02 5.45 2.35 6.48 5.6 0.64 0.127 0.009 0.099 0.18 0.025 0.016 0.142 0.273 0.388 0.562 0.171 0.269 0.927 0.494 1.28 2.74 1.92 0.506 0.022 2.95 5.9 2.03 0.727 1.36 3.8 4.15 5.11 2.93 7.16 3.58 0.22 0.087 0.01
Average
1234
90.25 42.13 152.6 343.9 84.38 73.78 458.6 101.2 322.1 115.4 264.2 87.61 383.1 586.2 863.7 845.2 331.8 334.5 387.9 233.9 202.4 230.6 28.2 1.93 2.06 2.66 3.06 4.42 7.57 10.9 9.24 8.91 6.65 6.04 5.91 3.5 2.16 3.93 5.24 4.9 15.75 10.87 4.14 7.18 6.97 7.67 3.2 2.65 3.12 5.02 6.82 2.94 8.1 7 0.8 0.159 0.011 0.124 0.225 0.032 0.02 0.178 0.341 0.485 0.702 0.214 0.336 1.16 0.617 1.6 3.43 2.4 0.633 0.027 3.68 7.38 2.54 0.908 1.7 4.75 5.19 6.38 3.67 8.94 4.47 0.275 0.108 0.013
High
1234
97.15 56.19 211.1 347.5 96.36 176.5 677.8 104.1 377.6 296.9 426.2 141.4 618.2 945.9 1,393 1,364 535.3 539.8 625.8 377.4 326.6 372 45.5 3.12 3.33 4.28 4.94 7.13 9.09 13.09 11.08 10.69 7.98 7.24 7.1 4.2 2.6 4.71 6.29 5.88 18.9 13.04 4.96 8.62 8.36 9.21 3.84 3.18 3.74 6.02 8.18 3.53 9.72 8.4 0.96 0.191 0.014 0.149 0.27 0.038 0.024 0.214 0.409 0.582 0.842 0.257 0.403 1.39 0.741 1.91 4.11 2.88 0.759 0.033 4.42 8.85 3.04 1.09 2.05 5.71 6.23 7.66 4.4 10.73 5.37 0.33 0.13 0.016
Estimated EBITDA
Low
1234
-66.31 -38.35 -144.1 -237.2 -65.77 -120.5 -462.6 -71.08 -4,517 -478.3 -1,597 -96.48 -4,107 -378.1 -1,708 182.3 -3,733 -343.7 -300.9 -294 -222.9 -799.6 -20.82 -30.77 -2.27 -21.09 -39.49 -46.09 -46.37 -47.85 -47.26 -47.89 -46.08 -48.57 -67.02 -78.21 -74.32 -80.96 -81.62 -25.2 -25.51 -30.14 -14.9 -19.17 -16.46 -15.76 -9.61 -9.66 -8.81 -6.95 -6.34 -3.85 -4.64 -7.09 -8.16 -10.3 -12.14 -14.84 -9.62 -9.94 -9.14 -8.78 -10.55 -9.5 -8.75 -9.41 -5.96 -7.06 -4.23 -6.37 -2.75 -5.81 -5.01 -3.26 -9.97 -4.68 -6.29 -4.5 -4.89 -6.63 -5.45 -2.85 -1.24 -1.16 -1.54 -2.44 -1.43 -1.48
Average
1234
-61.6 -28.75 -104.2 -234.7 -57.59 -50.36 -313 -69.04 -3,764 -398.6 -1,331 -59.8 -3,422 -315.1 -1,423 227.9 -3,111 -286.4 -250.8 -245 -138.2 -666.3 -17.35 -25.64 -1.41 -17.57 -32.91 -38.4 -38.64 -39.87 -39.38 -39.91 -38.4 -40.48 -55.85 -65.18 -61.93 -67.47 -68.01 -21 -21.25 -25.12 -12.42 -15.98 -13.72 -13.13 -8.01 -8.05 -7.34 -5.79 -5.28 -3.21 -3.87 -5.91 -6.8 -8.58 -10.12 -12.37 -8.01 -8.28 -7.62 -7.31 -8.79 -7.91 -7.29 -7.84 -4.97 -5.88 -3.52 -5.31 -2.29 -4.84 -4.17 -2.72 -8.31 -3.9 -5.24 -3.75 -4.07 -5.53 -4.54 -2.37 -1.03 -0.97 -1.29 -2.03 -1.19 -1.23
High
1234
-55.77 -22.5 -11.68 -230.6 -52.88 -13.27 -65.76 -68.06 -3,012 -318.9 -1,064 -39.31 -2,738 -252.1 -1,138 273.4 -2,489 -229.1 -200.6 -196 -90.83 -533 -13.88 -20.52 -0.925 -14.06 -26.33 -30.72 -30.91 -31.9 -31.5 -31.92 -30.72 -32.38 -44.68 -52.14 -49.54 -53.98 -54.41 -16.8 -17 -20.09 -9.94 -12.78 -10.98 -10.51 -6.41 -6.44 -5.87 -4.63 -4.23 -2.57 -3.1 -4.73 -5.44 -6.86 -8.09 -9.9 -6.41 -6.63 -6.09 -5.85 -7.04 -6.33 -5.83 -6.28 -3.97 -4.71 -2.82 -4.25 -1.84 -3.87 -3.34 -2.17 -6.65 -3.12 -4.2 -3 -3.26 -4.42 -3.63 -1.9 -0.827 -0.776 -1.03 -1.63 -0.953 -0.985
Estimated EBIT
Low
1234
-69.48 -40.19 -151 -248.5 -68.92 -126.2 -484.8 -74.49 -4,540 -478.6 -1,554 -101.1 -4,127 -378.3 -1,662 175.5 -3,752 -343.9 -305.7 -288.6 -233.6 -807.6 -26.27 -32.19 -2.38 -22.39 -41.81 -48.49 -49.21 -51.01 -49.88 -53.08 -49.14 -51.87 -70.49 -81.81 -77.11 -83.62 -83.57 -26.56 -27.76 -31.83 -15.67 -20.35 -17.45 -17.74 -10.08 -10.32 -9.27 -6.99 -6.73 -4.15 -6.58 -10.05 -8.59 -11 -12.65 -15.3 -11.02 -9.84 -8.56 -10.89 -9.59 -9.11 -9.4 -10.18 -6.47 -8.53 -5.4 -7.16 -3.51 -6.49 -5.36 -4.09 -10.44 -4.54 -6.14 -4.4 -4.81 -6.66 -5.5 -3.81 -1.78 -2.24 -2.3 -2.65 -1.43 -1.48
Average
1234
-64.54 -30.13 -109.1 -245.9 -60.35 -52.77 -328 -72.35 -3,783 -398.8 -1,295 -62.66 -3,439 -315.3 -1,385 219.4 -3,127 -286.6 -254.8 -240.5 -144.8 -673 -21.89 -26.82 -1.47 -18.66 -34.84 -40.41 -41.01 -42.51 -41.56 -44.23 -40.95 -43.23 -58.74 -68.18 -64.26 -69.69 -69.64 -22.13 -23.13 -26.52 -13.06 -16.96 -14.55 -14.78 -8.4 -8.6 -7.72 -5.83 -5.61 -3.46 -5.48 -8.37 -7.15 -9.17 -10.54 -12.75 -9.18 -8.2 -7.14 -9.08 -7.99 -7.59 -7.83 -8.48 -5.4 -7.11 -4.5 -5.97 -2.93 -5.41 -4.47 -3.41 -8.7 -3.79 -5.12 -3.67 -4.01 -5.55 -4.58 -3.17 -1.48 -1.87 -1.91 -2.21 -1.19 -1.23
High
1234
-58.44 -23.58 -12.24 -241.6 -55.41 -13.9 -68.91 -71.32 -3,027 -319.1 -1,036 -41.19 -2,751 -252.2 -1,108 263.3 -2,501 -229.3 -203.8 -192.4 -95.18 -538.4 -17.51 -21.46 -0.97 -14.93 -27.88 -32.32 -32.81 -34.01 -33.25 -35.38 -32.76 -34.58 -47 -54.54 -51.41 -55.75 -55.71 -17.71 -18.51 -21.22 -10.45 -13.57 -11.64 -11.83 -6.72 -6.88 -6.18 -4.66 -4.49 -2.77 -4.39 -6.7 -5.72 -7.34 -8.43 -10.2 -7.34 -6.56 -5.71 -7.26 -6.39 -6.07 -6.27 -6.79 -4.32 -5.69 -3.6 -4.77 -2.34 -4.32 -3.58 -2.73 -6.96 -3.03 -4.1 -2.93 -3.21 -4.44 -3.67 -2.54 -1.19 -1.5 -1.53 -1.76 -0.953 -0.985
Estimated Net Income
Low
1234
-164.3 -244.6 -6.85 -80.92 -105.9 -160.9 61.08 206.4 -4,657 -502.4 -1,643 187.6 -4,234 -397.2 -1,757 170.6 -3,849 -361.1 -311.5 -308.1 -649.8 -821.6 -27.03 -36.36 -309.8 -26.95 -45.16 -52.1 -52.35 -54.05 -53.13 -56.87 -52.68 -55.72 -74.49 -85.62 -79.99 -85.84 -83.47 -26.5 -27.52 -31.9 -15.62 -20.29 -17.47 -17.03 -10.1 -10.11 -9.26 -7.37 -6.81 -4.08 -5.32 -8.47 -8.61 -10.81 -12.59 -15.24 -10.04 -10.74 -10.02 -8.78 -10.96 -9.78 -9.1 -9.56 -6.04 -7.51 -4.92 -7.82 -4.28 -7.1 -5.66 -4.68 -10.98 -5.16 -6.67 -4.73 -5.1 -6.99 -5.77 -3.99 -1.88 -2.41 -2.38 -2.52 -1.56 -1.48
Average
1234
-79.17 -194.2 1.37 -68.73 -83.45 -128.4 271.1 258 -3,881 -418.7 -1,369 234.6 -3,528 -331 -1,464 213.2 -3,207 -300.9 -259.6 -256.7 -361.5 -684.7 -22.53 -30.3 -172.3 -22.46 -37.64 -43.41 -43.62 -45.04 -44.28 -47.39 -43.9 -46.43 -62.08 -71.35 -66.65 -71.53 -69.56 -22.08 -22.93 -26.59 -13.01 -16.91 -14.56 -14.19 -8.41 -8.42 -7.72 -6.14 -5.67 -3.4 -4.44 -7.06 -7.18 -9.01 -10.49 -12.7 -8.37 -8.95 -8.35 -7.32 -9.13 -8.15 -7.59 -7.97 -5.03 -6.26 -4.1 -6.51 -3.57 -5.91 -4.72 -3.9 -9.15 -4.3 -5.56 -3.94 -4.25 -5.83 -4.81 -3.32 -1.57 -2.01 -1.98 -2.1 -1.3 -1.23
High
1234
-37.19 -104.3 11.23 -54.32 -58.54 -67.91 381.4 309.6 -3,105 -334.9 -1,095 281.5 -2,823 -264.8 -1,171 255.9 -2,566 -240.7 -207.6 -205.4 -200.5 -547.7 -18.02 -24.24 -95.58 -17.97 -30.11 -34.73 -34.9 -36.03 -35.42 -37.92 -35.12 -37.15 -49.66 -57.08 -53.32 -57.22 -55.65 -17.66 -18.35 -21.27 -10.41 -13.53 -11.64 -11.35 -6.73 -6.74 -6.17 -4.91 -4.54 -2.72 -3.55 -5.65 -5.74 -7.21 -8.4 -10.16 -6.69 -7.16 -6.68 -5.86 -7.31 -6.52 -6.07 -6.37 -4.03 -5.01 -3.28 -5.21 -2.86 -4.73 -3.78 -3.12 -7.32 -3.44 -4.45 -3.15 -3.4 -4.66 -3.85 -2.66 -1.26 -1.61 -1.59 -1.68 -1.04 -0.985
Estimated SGA Expenses
Low
1234
157.6 63.58 32.99 651.5 149.4 37.48 185.8 192.3 522.2 80.81 334.9 111.1 280.9 63.88 248.2 80.5 255.3 58.08 43.12 58.28 256.7 157.9 18.23 2.45 2.61 3.37 3.89 5.6 11.68 6.66 6.61 6.9 10.25 9.31 9.12 5.4 3.34 6.06 8.08 7.56 6.3 5.1 1.67 3.26 3.78 3.54 1.7 4.08 1.66 1.62 2.04 1.2 3.02 3.78 1.23 0.246 0.017 0.191 0.347 0.049 0.031 0.275 0.526 0.748 1.08 0.33 0.518 1.79 0.953 2.46 1.96 3.71 0.976 0.042 5.68 4 3.91 1.4 2.63 7.34 8.01 4.54 2.42 4.2 2.48 0.424 0.167 0.02
Average
1234
174 81.25 294.3 663.1 162.7 142.3 884.4 195.1 621.1 101 509.4 169 351.1 79.85 310.3 100.6 319.2 72.59 53.9 72.84 390.4 197.4 22.78 3.73 3.98 5.12 5.91 8.52 14.61 8.33 8.26 8.63 12.82 11.64 11.41 6.75 4.17 7.58 10.1 9.44 7.88 6.37 2.09 4.08 4.73 4.43 2.12 5.11 2.08 2.03 2.55 1.5 3.78 4.72 1.54 0.307 0.022 0.239 0.434 0.061 0.039 0.344 0.658 0.935 1.35 0.413 0.647 2.23 1.19 3.08 2.45 4.63 1.22 0.052 7.1 5.01 4.89 1.75 3.29 9.17 10.01 5.67 3.02 5.25 3.1 0.53 0.209 0.025
High
1234
187.4 108.4 407.2 670.1 185.8 340.4 1,307 200.8 728.2 121.2 821.9 272.6 421.3 95.82 372.3 120.8 383 87.11 64.68 87.41 629.9 236.8 27.34 6.01 6.42 8.26 9.54 13.75 17.53 9.99 9.92 10.35 15.38 13.97 13.69 8.1 5.01 9.09 12.12 11.33 9.45 7.65 2.5 4.89 5.68 5.31 2.55 6.13 2.5 2.43 3.06 1.8 4.54 5.67 1.85 0.369 0.026 0.287 0.521 0.073 0.046 0.412 0.79 1.12 1.62 0.495 0.777 2.68 1.43 3.69 2.95 5.56 1.46 0.063 8.52 6.01 5.87 2.1 3.94 11 12.01 6.81 3.62 6.31 3.72 0.636 0.251 0.03
Estimated EPS
Low
1234
-1.01 -1.51 -0.042 -0.498 -0.652 -0.991 0.376 -1.51 -1.28 -3.47 -2.39 -6.22 -1.82 0.87 2.02 1.49 -3.24 -7.02 -6.53 -6.47 -4 0.96 -0.91 -1.24 -1.91 -1.39 -2.87 -3.83 -2.76 -2.95 -3.07 -4.08 -3.74 -0.22 -0.3 -0.34 -0.25 -0.3 -0.15 -0.07 -0.12 -0.14 -0.054 -0.07 -1.32 -1.78 -0.79 -0.96 -1.06 -0.89 -1.1 -0.42 -1.61 -2.38 -1.56 -1.85 -2.71 -3.31 -2.4 -2.64 -2.88 -3.36 -3.19 -3.19 -2.64 -2.95 -1.44 -3.19 -1.13 -3.84 -3.46 -3.6 -1.85 -6.7 -7.68 -5.83 -5.04 -2.71 -3 -5.95 -4.32 -3.65 -1.2 -2.4 -1.92 -1.57 -3.12 -3.84
Average
1234
-0.488 -1.2 0.008 -0.423 -0.514 -0.791 1.67 -1.06 -0.448 -2.21 -1.33 -3.46 -1.01 1.57 3.64 2.69 -1.8 -3.91 -3.63 -3.6 -2.23 1.73 -0.506 -0.69 -1.06 -0.774 -1.6 -2.13 -2.3 -2.46 -2.56 -3.4 -3.12 -0.18 -0.25 -0.28 -0.21 -0.25 -0.12 -0.06 -0.1 -0.12 -0.047 -0.06 -1.1 -1.48 -0.66 -0.8 -0.88 -0.74 -0.92 -0.35 -1.34 -1.98 -1.3 -1.54 -2.26 -2.76 -2 -2.2 -2.4 -2.8 -2.66 -2.66 -2.2 -2.46 -1.2 -2.66 -0.94 -3.2 -2.88 -3 -1.54 -5.58 -6.4 -4.86 -4.2 -2.26 -2.5 -4.96 -3.6 -3.04 -1 -2 -1.6 -1.31 -2.6 -3.2
High
1234
-0.229 -0.642 0.069 -0.335 -0.361 -0.418 2.35 -0.87 0.08 0.348 -0.739 -1.92 -0.562 2.82 6.55 4.83 -0.999 -2.17 -2.01 -2 -1.24 3.11 -0.281 -0.383 -0.589 -0.429 -0.886 -1.18 -1.84 -1.97 -2.05 -2.72 -2.5 -0.14 -0.2 -0.22 -0.17 -0.2 -0.1 -0.05 -0.08 -0.1 -0.04 -0.05 -0.88 -1.18 -0.53 -0.64 -0.7 -0.59 -0.74 -0.28 -1.07 -1.58 -1.04 -1.23 -1.81 -2.21 -1.6 -1.76 -1.92 -2.24 -2.13 -2.13 -1.76 -1.97 -0.96 -2.13 -0.75 -2.56 -2.3 -2.4 -1.23 -4.46 -5.12 -3.89 -3.36 -1.81 -2 -3.97 -2.88 -2.43 -0.8 -1.6 -1.28 -1.05 -2.08 -2.56
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program