Hi Jaki,
i wouldn't expect earnings anywhere near 100 mill until we can tackle the discrete market.
These are all very rough calculations, but if you
- assume the 1.5% royalty
- assume a very generous annual embedded market penetration of $1 billion a year by 2025
- assume 25 new solutions per year for embedded memory
- assume an NRE payment of 0.5mill each
income from licensing = 0.015 X 1 bill= 15 millIncome from NRE = 25 X 0.5mill = 12.5 mill
Royalty + NREs = $27.5 mill with an extremely generous set of assumptions.
assume a PE of 50 and you have just under $1.5 billion, where we already sit.
Keep in mind the value of future discrete isn't included in the above. Once we have a discrete solution the above numbers get blown out of the water and there should be a pretty extreme revaluation to the upside.
All of the above is my opinion and I'm more than happy to hear opposing views. I'd particularly appreciate opposing opinions with some rough numbers.
- Forums
- ASX - By Stock
- WBT
- Running discussion on SP
Running discussion on SP, page-2492
-
-
- There are more pages in this discussion • 6,147 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 WBT (ASX) to my watchlist
|
|||||
Last
$2.14 |
Change
0.010(0.47%) |
Mkt cap ! $404.2M |
Open | High | Low | Value | Volume |
$2.14 | $2.16 | $2.10 | $806.6K | 378.4K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 284 | $2.13 |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
$2.14 | 12998 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 284 | 2.130 |
3 | 3151 | 2.120 |
8 | 24917 | 2.110 |
5 | 8423 | 2.100 |
4 | 13012 | 2.090 |
Price($) | Vol. | No. |
---|---|---|
2.140 | 12998 | 1 |
2.150 | 11920 | 1 |
2.160 | 13395 | 3 |
2.170 | 17608 | 2 |
2.180 | 4000 | 2 |
Last trade - 16.10pm 22/08/2024 (20 minute delay) ? |
Featured News
WBT (ASX) Chart |
The Watchlist
SS1
SUN SILVER LIMITED
Gerard O'Donovan, Executive Director
Gerard O'Donovan
Executive Director
SPONSORED BY The Market Online