Ann: EGM Management Presentation, page-59

  1. 230 Posts.
    lightbulb Created with Sketch. 47
    I'll provide my calculations using the assumptions you have made.

    We know that to meet the current revenue forecast, NET has to make $10.7m over Q3 & 4. So Q3 revenue has been noted at $4.7m and I've used a 30% QoQ growth factor from there on.

    Q3, 2020 - $4.7m
    Q4, 2020 - $6.1
    Q1, 2021- $7.9
    Q2, 2021- $10.3
    Q3, 2021- $13.4
    Q4, 2021- $17.5

    If we use the 2021 calendar year to calculate their annual revenue, we get a total of $49.1m.

    NET's Total Expenses for 2020 FY was approximately $25m. Let's say the cost of sales goes up (due to increased sales), but R&D and lending expenses goes down (as has been confirmed by management), and we maintain total expenses of $25m.

    Total NET Profit for the 2021 calendar year would be $24.1m.


    Earnings per share: 0.01205

    @ PE of 20, Price is 24.1c

    @ PE of 50, Price is 60.3c

    @ PE of 100, Price is $1.20


    A PE of 50 is by no way uncommon for a high growth tech stock.



    Please let me know if I've made a mistake in my calculations and I'll take it on board. Looking forward to seeing how you worked out the fair value.


 
Add to My Watchlist
What is My Watchlist?
A personalised tool to help users track selected stocks. Delivering real-time notifications on price updates, announcements, and performance stats on each to help make informed investment decisions.
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.