This is what the above would look like in numerical form. I have adjusted the PE multiple to drop/worsen by 2 (absolute basis) per annum (not improve pa.), given it is at 50x times today (skewed due to the investment for growth and neutral bottom line). Which delivers an overall 11% p.a. return in this hypothetical scenario for a 5.7c share price in 2030. One can experiment with all of these return drivers (e.g. different NPAT margins, revenue growth rates, PE multiples and SOI counts [buy back])
Add to My Watchlist
What is My Watchlist?
 (20min delay)
|
|||||
|
Last
2.6¢ |
Change
-0.001(3.70%) |
Mkt cap ! $20.90M | |||
| Open | High | Low | Value | Volume |
| 2.6¢ | 2.6¢ | 2.6¢ | $1.082K | 41.6K |
Buyers (Bids)
| No. | Vol. | Price($) |
|---|---|---|
| 4 | 1008400 | 2.6¢ |
Sellers (Offers)
| Price($) | Vol. | No. |
|---|---|---|
| 2.7¢ | 767771 | 3 |
View Market Depth
| Last trade - 10.39am 31/07/2025 (20 minute delay) ? |
| CXZ (ASX) Chart |