Australia's largest stock trading and investment forum Australia's #1 stock forum

VOC

Click for more information

0.00%

$5.49 vocus group limited

Forecast and DCF, page-4

First 4 Last

Share
Profile

Follow
chutoro

389 Posts.

22/08/17

07:24

Post #: 26648934
Share

Originally posted by DeltaHedge ↑

Below is the output from my updated model for this stock. The data has been updated to factor in FY17 EBITDA of $366.4m and FY18 forecasted revenue of $1.9b and EBITDA of $390m. I also backwards engineered current debt at $952,640,000 i.e. current leverage ratio of 2.6x and EBITDA of $366.4m ie 2.6 x $366.4m = $952,640,000.

View attachment 694587

TLDR:
- EBITDA bottom row
- Implied intrinsic value (bottom right box) is less than current share price.

Expand

Yep, well done. You were bullish with your numbers and it is still overvalued.

VOC Price at posting: $2.75 Sentiment: Sell Disclosure: Not Held
Upvote

0 Great analysis

Reply

Top Stories

3DA

To make modern missiles, you need 3D Printing. And in that gold rush, Amaero is selling shovels

PAM

Pan Asia rebranding to 'clear confusion' after bagging $35M for Chile projects

RAD

Radiopharm extends radioimmunotherapy trial to 5 more cancer types

BTH

Bigtincan's Board backs Investcorp offer: Why a NASDAQ listing could be game-changing

SGP

Things finally 'looking different' for up-and-down Hot Stock tip Stockland

There are more pages in this discussion • 10 more messages in this thread...

First 4 Last

Add VOC (ASX) to my watchlist