Share price you can expect once we hit 300, 1000, 2000 and 3000 Hadrian Xs and beyond, using the parameters of the FBR and CRH joint venture. The calculations are based on 4.6b shares outstanding. Change if you feel you need to. It's just a guide.
I'm not a financial advisor, so do your own research and make your own decisions. This is just a fun what could be post to pass the time to SAT and demo.
Net profit after tax used is $618k per hadrian x per year. This is based on both block sales and wall as a service building sales, and includes the cost of operating. The P/E ratio I'm tracking is 50, but pick whatever you want. Robotics, AI and tech stocks PE ratios vary widely. 50-60 is the top range of the robotics sector in share markets that matter. And PE ratios of over 100 is happening as well. If you want to take into account all the investors and Wall street bets type folks that'll be jumping into FBR when Hadrian X goes viral in the USA, then 70-100+ isn't an impossibility. This doesn't even consider the much better economics of other JVs or going it alone, like they want to in Aus.
NPAT: $183,600,000 (300 Hadrian xs at 51% jv ownership) PE Ratio 20: $0.80 PE Ratio 30: $1.20 PE Ratio 40: $1.60 PE Ratio 50: $2.00 PE Ratio 60: $2.39 PE Ratio 70: $2.79 PE Ratio 80: $3.19 PE Ratio 90: $3.59 PE Ratio 100: $3.99
NPAT: $612,000,000 (1000 Hadrian xs) PE Ratio 20: $2.66 PE Ratio 30: $3.99 PE Ratio 40: $5.32 PE Ratio 50: $6.65 PE Ratio 60: $7.98 PE Ratio 70: $9.31 PE Ratio 80: $10.64 PE Ratio 90: $11.97 PE Ratio 100: $13.30
NPAT: $1,224,000,000 (2000 Hadrian xs) PE Ratio 20: $5.32 PE Ratio 30: $7.98 PE Ratio 40: $10.64 PE Ratio 50: $13.30 PE Ratio 60: $15.97 PE Ratio 70: $18.63 PE Ratio 80: $21.29 PE Ratio 90: $23.95 PE Ratio 100: $26.61
NPAT: $1,836,000,000 (3000 Hadrian xs) PE Ratio 20: $7.98 PE Ratio 30: $11.97 PE Ratio 40: $15.97 PE Ratio 50: $19.96 PE Ratio 60: $23.95 PE Ratio 70: $27.94 PE Ratio 80: $31.93 PE Ratio 90: $35.92 PE Ratio 100: $39.91
The potential of this company is huge. Why would you sell out just for a couple hundred percent gain when there is the potential for many thousands of percent in the next 1 to 5 years. And maybe dividends.
FBR Price at posting:
3.5¢ Sentiment: Buy Disclosure: Held
A personalised tool to help users track selected stocks. Delivering real-time notifications on price updates, announcements, and performance stats on each to help make informed investment decisions.
(20min delay)