Using revenue & growth metrics for April fair value should be as follows:
23,006 cases x $12.40 average = $285,274 x 12 = $3,423,288 annual run rate. YOY growth = 580% therefore 58 + 4 = x62 multiple.
$3,423,288 x 62 = $212,243,856 + $7,900,000 cash = $220,143,856 or 13.2c SP.
(Note: No allowance for B2B, only logistics)
Looking ahead for May:
30,000 forecast cases in May 2021 / 4,355 cases in May 2020 = 588% YOY growth therefore 59 + 4 = x63 multiple.
30,000 x $12.40 = $372,000 x 12 = $4,464,000 annual run rate x 63 = $281,232,000 + $7,400,000 cash = $288,632,000 or 17.3c SP.
(Note: No allowance for B2B, only logistics)
Looking ahead for June:
39,000 forecast cases in June 2021 / 6,612 cases in June 2020 = 490% YOY growth therefore 49 + 4 = x53 multiple.
39,000 x $12.40 = $483,600 x 12 = 5,803,200 x 53 = $307,569,600 + $6,900,000 cash = $314,469,600 or 18.9c SP.
(Note: No allowance for B2B, only logistics)
- Forums
- ASX - By Stock
- KDY
- DW8 Growth
DW8 Growth, page-7348
-
- There are more pages in this discussion • 9,056 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add KDY (ASX) to my watchlist
(20min delay)
|
|||||
Last
2.7¢ |
Change
0.000(0.00%) |
Mkt cap ! $3.834M |
Open | High | Low | Value | Volume |
0.0¢ | 0.0¢ | 0.0¢ | $0 | 0 |
Featured News
KDY (ASX) Chart |
Day chart unavailable
The Watchlist
LPM
LITHIUM PLUS MINERALS LTD.
Simon Kidston, Non--Executive Director
Simon Kidston
Non--Executive Director
SPONSORED BY The Market Online