When SP peaked at $1.60 = $1,372.15M MC - $125.8M cash* = $1,246.35M / $20.8M revenue run rate* = x59.9 multiple.
*Cash & revenue run rate via Q3 FY21 4C
SP then bottomed at 85c = $728.95M MC - $125.8M cash = $603.15M / $20.8M = x29 multiple.
The Q4 FY21 4C was then released showing $35.6M revenue run rate & $120.6M cash resulting in the SP rising to $1.38.
At $1.38 SP = $1,183.5M MC - $120.6M cash = $1,062.9M / $35.6M = x29.8 multiple.
SP then dropped to $1.035 = $887.6M MC - $120.6M cash = $767M / $35.6M = x21.5 multiple.
After the Q1 FY22 4C showing $84M revenue run rate & $108.8M cash the revenue multiple is very low.
$990.5M MC - $108.8M cash = $881.7M / $84M = x10.5 multiple.
The SP will move sooner or later back to the x20-30 range.
$84M x 21.5 similar to the prior low = $1,806M + $108.8M cash = $1,914.8M MC or about $2.23 SP.
$84M x 30 = $2,520M + $108.8M = $2,628.8M MC or about $3.06 SP.
Allowing for 10% QOQ growth the $21M will be $30.75M in Q1 FY23 x 4 = $123M revenue run rate.
$123M x 20 = $2,460M + $90M cash = $2,550M MC or about $2.97 SP.
$123M x 30 = $3,690M + $90M cash = $3,780M MC or about $4.40 SP.
SP is currently undershooting & can possibly overshoot the x20-30 range. It got as high as x59.9 during SP peak.
$990.5M MC currently - $108.8M cash = $881.7M / $123M revenue run rate in 12 months = x7.1 & it should be somewhere between x20-30 thus there is x3-4 upside during next 12 months.
- Forums
- ASX - By Stock
- BET
- Cold Gold
Cold Gold, page-22
-
- There are more pages in this discussion • 13 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add BET (ASX) to my watchlist
|
|||||
Last
8.9¢ |
Change
-0.003(3.26%) |
Mkt cap ! $85.89M |
Open | High | Low | Value | Volume |
9.4¢ | 9.4¢ | 8.6¢ | $215.2K | 2.448M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 137493 | 8.9¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
9.2¢ | 40000 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 50000 | 0.088 |
1 | 87892 | 0.086 |
3 | 206235 | 0.085 |
2 | 170000 | 0.084 |
1 | 500000 | 0.083 |
Price($) | Vol. | No. |
---|---|---|
0.092 | 40000 | 1 |
0.093 | 50000 | 1 |
0.094 | 95966 | 1 |
0.095 | 88811 | 3 |
0.096 | 400000 | 2 |
Last trade - 16.10pm 30/08/2024 (20 minute delay) ? |
Featured News
BET (ASX) Chart |
The Watchlist
CCO
THE CALMER CO INTERNATIONAL LIMITED
Anthony Noble, MD & CEO
Anthony Noble
MD & CEO
Previous Video
Next Video
SPONSORED BY The Market Online