Afterpay Valuation, page-814

DYOR this is just my assumption :

I just play around with numbers using half year numbers as abaseline

In the next ten year assuming :

• Australia GROWING AT 25%/ ANNUM FOR 10 YEARS
• US will double AU EBITDA
• UK will achieve similar result as Australia

Then I am getting market cap of 52 billion market cap. Assuming PE 0f 52X (as per paypal) which equals to$179/ shares, NB: for simplicity no compounding and share dilutions are considered

I have also put more aggressive and conservative assumptionto play with please see below

In conclusion I am holding this tight