AVA 3.85% 12.5¢ ava risk group limited

Ann: Multiple contracts won for AVA Risk Group's Ai-X fibre tech, page-11

  1. 118 Posts.
    lightbulb Created with Sketch. 14
    interesting thoughts regarding recurring revenue v upfront, seems like so many companies pushing toward the recurring revenue model these days but AVA don’t seem to call out this distinction in these updates.

    Do you have any specific thoughts on valuation of AVA? This is my back of the envelope scenarios:

    scenario 1 ($50m should be a given with current quarter $10m sales orders)
    FY26
    sales $50m
    EBITDA $7.5m
    NPAT $3.5m
    Future EV $70m (assumed multiple of 20)
    Discounted $46.5m (@ 15%)
    share value $0.204 (some other cash adj included)

    scenario 2 (mid point of AVA growth target)
    FY26sales $85m
    EBITDA $21m
    NPAT $13m
    Future EV $264m (assumed multiple of 20)
    Discounted $175m (@ 15%)
    share value $0.73 (some other cash adj included)
 
watchlist Created with Sketch. Add AVA (ASX) to my watchlist
(20min delay)
Last
12.5¢
Change
-0.005(3.85%)
Mkt cap ! $36.19M
Open High Low Value Volume
13.0¢ 13.0¢ 12.5¢ $695 5.347K

Buyers (Bids)

No. Vol. Price($)
1 23976 12.5¢
 

Sellers (Offers)

Price($) Vol. No.
13.0¢ 10617 1
View Market Depth
Last trade - 16.10pm 26/07/2024 (20 minute delay) ?
AVA (ASX) Chart
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.