Really interesting.
IMO they are purposefully showing the pre-overhead profitability of the business to see if there are any potential suitors interested in acquiring them, given if it's a strategic purchaser (i.e. another IT services business), they can cut away 90% of that $2m in overhead expense. For the SME telco + IT service segments (which I believe they would bundle together in a potential sale given the overlap), that implies ~$6.5m in pre-OH EBITDA (removing the $0.5m in EBITDA that Global did last year).
A reasonable sale multiple for this would be 8x EBITDA, which equates to a pre-tax transaction value of $52m. Assuming 25% corporate tax, that is $39m of net proceeds.
Deduct the -$5m of net debt they will have at the end of the year, and that is $34m of cash PLUS the global business vs. the current market cap of $25m.
Assuming the global is valued at 8x EBITDA and can grow to $1m of EBITDA over the next year or so, that is $34m of net cash plus $8m of value from Global (could be too conservative here), which equates to $42m of value, or 11c per share assuming 380m shares outstanding. That is +61% upside realizable over the next year on decently conservative assumptions. Upside to that would come from a higher sale multiple on the SME business (these biz's have gone for 9-10x EBITDA in the past) and / or higher revenue & EBITDA growth from Global (let's see what the Vodafone contract amendment announcement says in a couple of weeks).
- Forums
- ASX - By Stock
- CCG
- Ann: Business update and restructure
Ann: Business update and restructure, page-5
-
- There are more pages in this discussion • 6 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add CCG (ASX) to my watchlist
|
|||||
Last
5.5¢ |
Change
0.000(0.00%) |
Mkt cap ! $21.16M |
Open | High | Low | Value | Volume |
0.0¢ | 0.0¢ | 0.0¢ | $0 | 0 |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 50181 | 5.5¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
5.9¢ | 114481 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 50181 | 0.055 |
1 | 88039 | 0.054 |
2 | 1100000 | 0.050 |
0 | 0 | 0.000 |
0 | 0 | 0.000 |
Price($) | Vol. | No. |
---|---|---|
0.059 | 114481 | 1 |
0.060 | 25825 | 1 |
0.063 | 115685 | 1 |
0.064 | 282381 | 2 |
0.065 | 221371 | 3 |
Last trade - 10.02am 01/08/2024 (20 minute delay) ? |
Featured News
CCG (ASX) Chart |
Day chart unavailable