VYS 2.00% 49.0¢ vysarn limited

in all fairness, page-13

  1. 306 Posts.
    Joe

    There are heaps of ways of doing it and yours would be just as valid as mine - and having said that I am interested in your numbers.

    From your multiples perspective you need NPAT numbers so here are mine.

    Aussie Ops 7.1m
    SSE 23m
    Alcoa 2 plants/400t - 43m

    Risk weighted
    0% risk for Aussi - 7.1m
    Lets say 50% for SSE - 11.5m
    Lets say 30% for Alcoa - 12.9

    Risk weighted NPAT 31.5m
    Shares on Issue fully diluted 138m (threabouts)
    Risk weighted NPAT per share - 0.23
    Risk weighted PE - 6.8x

    Doesnt really tell the story i dont think because at the moment it does not account for future expansions etc. Nonetheless it is still a method

    What do yours look like?
 
watchlist Created with Sketch. Add VYS (ASX) to my watchlist
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.