Ok, I've revamped my last valuation based now on free cash flows rather than profit after tax. Loan amortisation is per the prospectus.
So by discounting future free cash flow by 25% and then also reducing the price by 5% for chance of launch failure and another 5% by orbital failure you get to the 40c valuation that is the current price. This is the optionality I reckon currently built into the price.
Launch failure is based on what they're paying for the insurance premium (36m on a 611m project). Orbital failure is just my estimate... any HC members who know more of historical paterns, please post it up...
Once Jab-1's in orbit I'm then assuming a discount rate of 12% due to the relatively lower risk profile and stable income stream. You would then also remove the 5% chance of launch failure (so 87c x 1.05 = 91c).
I've added no value to additional orbital slots and potential cash flows from Jab-2 to 8. If it's launched with no dramas, then my estimate of value is $91c. Once management start releasing info regarding additional satellites then it startsto get interesting...
- Forums
- ASX - By Stock
- NWT
- jab-1 value = 91c
jab-1 value = 91c
-
-
- There are more pages in this discussion • 6 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)