@2b2f
Thanks for the healthy discussion.
I appreciate that =)
re
" It's LT target is 40%.
Lets give it, realistically say 5% - 10%, in 5 years;
(Margin = 65%)
It is partnering Covata to achieve that.
Covata will get a small cut of Cisco 5-10% of mkt ($155B) '
-
'Small cut' = 55% ( after infra-structure cost),
or
27.5% of whole revenue received
= 55/200
Source, p6,
55/200 = 27.5%
http://www.asx.com.au/asxpdf/20150326/pdf/42xjhp5zh7kj3b.pdf
-
Covata's share of Safe-share Revenue per user, a year:
Cisco
@U$15/mth =180/yr =A$234 model,@27.5%
= A$64
is similar to
TSystems @E15/mth =E180/yr =A$250, @27,5%
= A$68
=A$65
av net revenue in Covata pocket
-
Cisco, has 30-40% of Fortune 1000 companies, 300-400 co's, av 52000 e/ee each:
Say uptake, next 10-20 months, by
10 companies x 52000 x $65 ,
= A$33.8m, net revenue
-
Based on MC of Direct competitors, Box and Dropbox, valued by VC is USA,
at 10x and 25c Revenue:
A$33.8 revenue:
x10 = A$338m , 85c
x25 = A$845m , $2.10
(Cisco rev only,
- not incl MTel or
TSystems revenue,
U$5m = A$6.5m,- by 30/3/16,
U$12m = A$15.5, by 30/3/17,
p110 prospectus)
-
Fyi,
Dropbox, Box
15070547
http://hotcopper.com.au/threads/moe...489865/page-109?post_id=15070547#.VUdBpJOAlIM
MC of Xero vs 1Page vs Covata
http://hotcopper.com.au/threads/nasdaq-listing.2496372/page-17?post_id=15118155#.VUdBWpOAlIM , 15118155
- Forums
- ASX - By Stock
- EXT
- Ann: Change in substantial holding
Ann: Change in substantial holding, page-115
-
- There are more pages in this discussion • 29 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 EXT (ASX) to my watchlist
(20min delay)
|
|||||
Last
1.2¢ |
Change
0.001(9.09%) |
Mkt cap ! $17.69M |
Open | High | Low | Value | Volume |
1.0¢ | 1.2¢ | 1.0¢ | $84.61K | 7.421M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
2 | 1009090 | 1.1¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
1.2¢ | 10931039 | 8 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
2 | 1009090 | 0.011 |
8 | 10347896 | 0.010 |
10 | 8697366 | 0.009 |
5 | 2587500 | 0.008 |
8 | 3906577 | 0.007 |
Price($) | Vol. | No. |
---|---|---|
0.012 | 10931039 | 8 |
0.013 | 4027200 | 5 |
0.014 | 1071428 | 2 |
0.015 | 1324179 | 2 |
0.016 | 1355004 | 3 |
Last trade - 16.10pm 12/09/2024 (20 minute delay) ? |
Featured News
EXT (ASX) Chart |