I checked the Wall Street calculation, which they state is based upon an analysts growth rate and basically the difference is accounted for by the inclusion of the Terminal value, which contributes 2/3rds of the valuation.
I was interested enough to go and look through their numbers, which are below.
Add to My Watchlist
What is My Watchlist?
 (20min delay)
|
|||||
|
Last
2.7¢ |
Change
0.000(0.00%) |
Mkt cap ! $21.63M | |||
| Open | High | Low | Value | Volume |
| 2.7¢ | 2.7¢ | 2.7¢ | $38.96K | 1.443M |
Buyers (Bids)
| No. | Vol. | Price($) |
|---|---|---|
| 7 | 1378399 | 2.6¢ |
Sellers (Offers)
| Price($) | Vol. | No. |
|---|---|---|
| 2.7¢ | 1867357 | 2 |
View Market Depth
| Last trade - 15.19pm 08/08/2025 (20 minute delay) ? |
| CXZ (ASX) Chart |