MSB 3.76% $1.03 mesoblast limited

Valuation, page-66

  1. 1,436 Posts.
    lightbulb Created with Sketch. 3142
    Hi Reg,

    here's the background to that SWS speculation on Share Price vs Fair Value. Not sure I follow the discount rate calculation, or share their view of the Cost of Equity (seems to be 2.2% if I'm reading it right) - I think they have the wrong value in the Risk-Free Rate table cell.

    I could be completely wrong on those points. And I'd love to know what assumption they're making on the timing of cash flows in 2024- 2025, which seem to make no allowance for scaleable production.

    However, here's how they run their model:


    https://hotcopper.com.au/data/attachments/6130/6130467-49e7dd25aa5e148f5ab96a6f4066d938.jpg

    https://hotcopper.com.au/data/attachments/6130/6130473-3a925dd6879ef56e32ced056852df8f2.jpg

    https://hotcopper.com.au/data/attachments/6130/6130474-6f818fb010ff3897cb6de4691952827b.jpg

    https://hotcopper.com.au/data/attachments/6130/6130477-dad40aa7b82b51123145fa9df699ae4d.jpg

    https://hotcopper.com.au/data/attachments/6130/6130478-2c094bb3c84c30fcab4f77dac99a2a87.jpg


    Cheers,
    GLTA(LT)H

 
watchlist Created with Sketch. Add MSB (ASX) to my watchlist
(20min delay)
Last
$1.03
Change
-0.040(3.76%)
Mkt cap ! $1.170B
Open High Low Value Volume
$1.07 $1.07 $1.01 $13.19M 12.81M

Buyers (Bids)

No. Vol. Price($)
3 61090 $1.02
 

Sellers (Offers)

Price($) Vol. No.
$1.03 239558 5
View Market Depth
Last trade - 16.10pm 21/06/2024 (20 minute delay) ?
MSB (ASX) Chart
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.