Is it genuinely and definitely cheap at 22c, though? I don't think it is - PRT's earnings are going backward at such a breakneck speed that it's impossible to know what cash flows to equity will be from here. That's been my issue for the last 18 months.
The way i see it, they've got $15m net debt, plus they need to pay the $15m upfront affiliation fee (which i don't think appears in the FY18 accounts as the deal was closed 20 August); so, PRT today is effectively $30m in net debt. That's 2-2.5 years' NPAT on FY19 $12-15m guidance, but we know FY20 is likely to be worse than FY19 due to another step-up in affiliation fees. If NPAT steps down to, say, $10m in FY20, then PRT is not going to pay a dividend until FY21 at the earliest. So, if you were to do a reasonable DCF (equity) of PRT from here, i'd say:
- Nil cash flow until FY21
- FY21 close to 100% dividend payout; NPAT maybe starts in FY21 at $10m but continues to decline
- Run-off to zero over 5-10 year period; no terminal value
- Applying a 15% discount rate to that and you won't get anywhere near $0.22.
I actually think PRT is worth $0.12-$0.14 based on my view of the industry and the terms of their updated affiliation agreement.
- Forums
- ASX - By Stock
- PRT
- Ann: Full Year Results Presentation
Ann: Full Year Results Presentation, page-5
-
- There are more pages in this discussion • 38 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 PRT (ASX) to my watchlist
Currently unlisted public company.
The Watchlist
LU7
LITHIUM UNIVERSE LIMITED
Alex Hanly, CEO
Alex Hanly
CEO
SPONSORED BY The Market Online