DW8 Growth, page-3024

DW8 currently $130M MC @ 8c SP.

$130M - $9M cash = $121M / $2.85M revenue run rate = x42.5 multiple & in the x40-44 multiple range estimated.

In about 5 weeks the Q3 FY2021 4C will be released with circa $1M revenue x 4 = $4M revenue run rate.

$4M x 42.5 = $170M + $8M cash = $178M & about 11c SP based on the figures + premium for B2B launch.

SP will be heading towards 16-17c when Q4 FY2021 figures are released in July if revenue continues 50% QOQ growth to $1.5M target.

A 50% SP premium for B2B launch = 11c x 1.5 = 16.5c SP. Feasible for SP to get 1 quarter ahead of itself due to B2B launch in April.

At x44 multiple fair value is 8.3c. It appears the sub 8c tickets are gone. There will be minimal discount now for the remaining high demand tickets to board the DT Express. Final boarding call imminent.