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
