Hi risy
thank you for your reply. The 1.2m capacity roll out is the target for FY2010. I am crossing my fingers they announce as advised at EOM. I see this brewery no different to the likes of LWB. Kiirin via Lion too has about a 40% stake and the PE is around 20+.
My calcs: (i wish i could attach spsheet)
Profit@$2 a case
Year 0 350,000 cases growing to 5m cases Year 5.
Profit Year 0 from $700K to $10m year 5.
Year 0= $700K
Year 1= $2m
Year 2= 4m
Year 3= 6m
Year 4= 8m
Year 5= 10m
NPV @15% return (very reasonable) = NPV (0.15, 2000,4000,6000,8000,10000)= $18m.
Current discounted EPS = $18m/302m= 0.06
Current price 10c
Current discounted PE= 0.1/.06= 1.65
Assumed discounted PE should be =20
Hence using current disc EPS 0.06
Current price should be 0.06*20=$1.2
Please do challenge.
- Forums
- ASX - By Stock
- GDA
- making me sob
making me sob, page-5
-
-
- There are more pages in this discussion • 16 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 GDA (ASX) to my watchlist
(20min delay)
|
|||||
Last
27.5¢ |
Change
0.000(0.00%) |
Mkt cap ! $36.33M |
Open | High | Low | Value | Volume |
0.0¢ | 0.0¢ | 0.0¢ | $0 | 0 |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 31275 | 27.5¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
29.0¢ | 22363 | 2 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 31275 | 0.275 |
3 | 111333 | 0.270 |
1 | 2000 | 0.265 |
4 | 57070 | 0.260 |
2 | 100021 | 0.255 |
Price($) | Vol. | No. |
---|---|---|
0.290 | 22363 | 2 |
0.300 | 7941 | 1 |
0.305 | 8774 | 1 |
0.310 | 5481 | 2 |
0.325 | 2888 | 1 |
Last trade - 16.12pm 18/10/2024 (20 minute delay) ? |
Featured News
GDA (ASX) Chart |
Day chart unavailable