I thought I'd see what a $2b company looks like..
Current Future Assumptions 1 Shares on issue (m) 2 407 509 25% additional shares for Mardie Cap Raise 3 EDITDA ($m) 4 IV $80.00 $25.00 Current I/O prices aren't representative of long term performance, adopt $25 mil/year 5 Mardie $- $260.00 Recent announcements EBITDA 6 Share Price $0.55 $3.92 7 P/E 2.80 7
Haven't spent much time working out IV's likely contribution, but it's dwarfed by Mardie anyway so probably doesn't make much difference. So based on a PE of 7 it could be done.
Knocked this up pretty quick so I'm bound to have stuffed something up.
R42
BCI Beautiful Compounding Investment, page-54
-
- There are more pages in this discussion • 1,240 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 BCI (ASX) to my watchlist
 (20min delay)
|
|||||
|
Last
24.3¢ |
Change
-0.003(1.02%) |
Mkt cap ! $706.7M | |||
| Open | High | Low | Value | Volume |
| 24.5¢ | 24.5¢ | 23.8¢ | $242.1K | 1.007M |
Buyers (Bids)
| No. | Vol. | Price($) |
|---|---|---|
| 3 | 75000 | 24.0¢ |
Sellers (Offers)
| Price($) | Vol. | No. |
|---|---|---|
| 24.5¢ | 606818 | 1 |
View Market Depth
| Last trade - 12.29pm 24/07/2024 (20 minute delay) ? |
| BCI (ASX) Chart |