ASH Stress Case, page-9

First 9 Last

Share
Profile

Follow
ShanghaiBobby

888 Posts.

159

17/03/19

16:53

Post #: 37789690
Share

Originally posted by pCap: ↑

Thanks SB.
Here are my views on your calcs, although as we all know valuation is as much art as science and only time will tell who is right:

- I see you have used an average last 3 years FCF for your calcs, which includes the 2016 year which in my view gives you an overly conservative view of underlying FCF. This is because this year included 1) a significant level of investment in new systems and processes to improve regulatory compliance, 2) the training business was running at material losses and 3) Concept Engineering was in the early stages of its strong profit growth. If you undertake your analysis just using the past 2 years FCF average (c$2.5m), you should come to a valuation of about 35c;
- In my view, the bigger issue for the valuation of this company is the trajectory of FCF given continued growth in the labour hire business, and the growing profitability of the training business. In my view, we should be looking at FCF of $4m-$5m this year (depending on the level of WC investment and capex). Further, given the exposure to the infra sector and growing training earnings, a sustainable FCF of $4m seems reasonable to me and would, based on your valuation approach, equate to a valuation of 55c.
- If mgt keep doing what they are doing, I don't see a sp of more than 50c as unreasonable over the next year or two, although macro conditions remain a key risk.
- Just one other comment, I wouldn't typically add the NTA to the DCF valuation to get a total valuation. I would only add asset valuation to DCF if the assets being valued were non core to the business/cashflows used in the DCF.

All the above is just my opinion, but this looks like a great investment to me at the current price.

Expand

These are all fair points. The reason I'm so conservative is because they most likely could impair the final $3.6M, and also the slowing down Australian economy headwind

ASH Price at posting: 25.0¢ Sentiment: Hold Disclosure: Not Held
2 Upvote

0 Great analysis

Reply

Top Stories

EMD

Emyria Advances kicks off National Rollout with Avive Health Agreement

DUG

DUG Technology taking Shell to US District Court over A$4.75M dispute

WC8

Wildcat’s PFS elicits lacklustre response

BEO

One of the biggest jumps today is the most obscure: Beonic Ltd up +65%

HotCopper Trends: Vection's $7M, Liontown dips & Wildcat PFS

First 9 Last

Add to My Watchlist

What is My Watchlist?

A personalised tool to help users track selected stocks. Delivering real-time notifications on price updates, announcements, and performance stats on each to help make informed investment decisions.

(20min delay)
Last 18.0¢		Change 0.000(0.00%)		Mkt cap ! $25.91M

Open	High	Low	Value	Volume
18.0¢	18.0¢	18.0¢	$126	698

Buyers (Bids)

No.	Vol.	Price($)
1	149944	17.5¢

Sellers (Offers)

Price($)	Vol.	No.
18.0¢	3403	1

View Market Depth

No.	Vol.	Price($)
1	149944	0.175
3	47881	0.170
4	263203	0.165
4	135842	0.160
1	90000	0.155

Price($)	Vol.	No.
0.180	3403	1
0.185	24313	2
0.190	22500	1
0.195	322721	3
0.200	109894	1

Last trade - 10.22am 29/07/2025 (20 minute delay)

ASH (ASX) Chart

ASH Stress Case, page-9

Emyria Advances kicks off National Rollout with Avive Health Agreement

DUG Technology taking Shell to US District Court over A$4.75M dispute

Wildcat’s PFS elicits lacklustre response

One of the biggest jumps today is the most obscure: Beonic Ltd up +65%

HotCopper Trends: Vection's $7M, Liontown dips & Wildcat PFS

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News

ASH Stress Case, page-9

Top Stories

Emyria Advances kicks off National Rollout with Avive Health Agreement

DUG Technology taking Shell to US District Court over A$4.75M dispute

Wildcat’s PFS elicits lacklustre response

One of the biggest jumps today is the most obscure: Beonic Ltd up +65%

HotCopper Trends: Vection's $7M, Liontown dips & Wildcat PFS

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News