IP,
In relation to the Australian operations, if you use a discount rate of 15% (which is a reasonably return for investing in a business such as MHM), and we assume the following
- 5 years profit of 6m NPAT (8.6 less 30% tax)
- After 5 years, dropping to 3.22 m (4.6 less 30% tax - as per chakay's post) - I have used a PE of 8 for this component, and discounted it back at 15% to PV
Gives me a DCF value of approx 36 million for the Australian operations.
The rest of the market cap is based on the expectation for further expansion.
research & resulting questions, page-76
-
- There are more pages in this discussion • 35 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Add VYS (ASX) to my watchlist
 (20min delay)
|
|||||
|
Last
35.5¢ |
Change
-0.010(2.74%) |
Mkt cap ! $146.5M | |||
| Open | High | Low | Value | Volume |
| 35.0¢ | 35.5¢ | 34.0¢ | $40.47K | 116.2K |
Buyers (Bids)
| No. | Vol. | Price($) |
|---|---|---|
| 5 | 10312 | 35.0¢ |
Sellers (Offers)
| Price($) | Vol. | No. |
|---|---|---|
| 35.5¢ | 77194 | 4 |
View Market Depth
| Last trade - 12.28pm 25/07/2024 (20 minute delay) ? |
| VYS (ASX) Chart |