Placing the $18m DH21 PBT in historical context demonstrates just what a bananas result it is:
And I think your valuation assessment is on the mark, but it is even more so when viewed on an Enterprise Value basis to account for the strong net cash balance at any point in time.
Growing your $34m NPAT for FY2022 by 15% in FY2023 (because that's the year the market will be looking out to, before long) it gives FY2023 NPAT of $39m i.e., PBT of $55m.
There's about $1.5m pa in lease-related interest, so EBIT = ~$56.5m.
And with D&A running at around $5.5 m pa, that means EBITDA = ~$62m
Now, what are the appropriate EV/EBITDA and EV/EBIT multiples for business with DTL's exceptional financial pedigree and track record?
Personally, as a mere base bones scenario, I would be more than happy to pay 20x EV/EBIT, which equates to around 18x EV/EBITDA.
So that suggests lower limit Enterprise Value of 20 times $56.5m = $1.15bn
The average net cash balance over the course of the year is probably around $100m, which means a lower limit Equity Value of around $1.2b5n, or $8.00 per share
So, despite today's share price leap, I think the stock is still at least 20%undervalued.
.
- Forums
- ASX - By Stock
- DTL
- Ann: DTL expects to report strong 1H FY22 earnings growth
Ann: DTL expects to report strong 1H FY22 earnings growth, page-10
-
- There are more pages in this discussion • 3 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 DTL (ASX) to my watchlist
(20min delay)
|
|||||
Last
$7.54 |
Change
-0.010(0.13%) |
Mkt cap ! $1.168B |
Open | High | Low | Value | Volume |
$7.55 | $7.63 | $7.51 | $2.994M | 396.7K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 16375 | $7.54 |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
$7.57 | 1860 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 16375 | 7.540 |
3 | 2417 | 7.520 |
6 | 10720 | 7.510 |
26 | 49177 | 7.500 |
2 | 2260 | 7.490 |
Price($) | Vol. | No. |
---|---|---|
7.570 | 1860 | 1 |
7.580 | 1860 | 1 |
7.590 | 4060 | 2 |
7.600 | 1860 | 1 |
7.650 | 2278 | 2 |
Last trade - 16.10pm 02/10/2024 (20 minute delay) ? |
Featured News
DTL (ASX) Chart |