From memory, Dr Yacov mentioned in radio interview, Gross Margin ( 40-50%?) is quite high.
IF Net Margin/Profit is a 20%:
Y1, $125m , NP=$25m
Y2, $200m, NP=$40m
Y3, $300m, NP=$60m
Y4, $350m, NP=$70m
Y5, $400m, NP=$80m
(Figures exclude G Patch monthly subscription on U$5/mth, $60/yr, per customer)
Then apply PE, 20, 30, 40, 50?
Divide by Sh+Op
=Share price
-
304m+26m=340m,
plus
performance shares when milestone is reached
(All figures above open to debates)
LTH will be happy as larry
(If anyone is good with xL spreadsheet, can I invite you to post some scenarios)
-
Before anyone scream at the high PE, may i suggest you look at:
A2M PE, 40 to 60, PEG
Why?
High YoY growth of >40 %
Next week will be nail-biting!
Cheers
G
~
Google " PEG ratio",
PE Growth ratio, different from PE ratio.
In simple terms,
If low growth sectors, if YoY growth is 10-15%, use PE 10-15,
If high growth new sectors, and YoY growth is 40-60%, then use PE 40-60%
-