Agree. Dave's done well here.
Aggregate CapEx is only 5% of earn-out EBITDA (FY22-FY24).
Total CapEx of $1.3m / 3 = $0.7m/yr.
FCF = (EBITDA - Maintenance CapEx)
FY22 FCF = $6.17m - $0.7m = $5.5m
FY23 FCF = $9.8m - $0.7m = $9.1m
FY24 FCF = $12.25 - $0.7m = $11.55m
Total PFA aggregate FCF = $26m
Add to My Watchlist
What is My Watchlist?
 (20min delay)
|
|||||
|
Last
$4.51 |
Change
0.010(0.22%) |
Mkt cap ! $812.6M | |||
| Open | High | Low | Value | Volume |
| $4.50 | $4.57 | $4.48 | $894.3K | 197.5K |
Buyers (Bids)
| No. | Vol. | Price($) |
|---|---|---|
| 1 | 1783 | $4.50 |
Sellers (Offers)
| Price($) | Vol. | No. |
|---|---|---|
| $4.54 | 7000 | 2 |
View Market Depth
| Last trade - 16.10pm 30/07/2025 (20 minute delay) ? |
| GNP (ASX) Chart |