I was looking at the possible earnings accretion from an acquisition and the numbers look pretty impressives e.g. Doubling the revenues to $40m via a debt funded acquisition:
Estimated cost - $8m for a $20m revenue business generating $2m NPAT so 4x Pe multiple (keep in mind MCS and Integra Pe multiple was ~3.5x)
Given the business currently runs net cash of $2m, the acquisition would leave the business in a $6m net debt position. This level is easily manageable with net debt / ebitda sitting around 1x with interest costs of $300k.
Combined business NPAT - $3.8m
EPS accretion of 90%
Pe multiple on the combined business of 6 - 8x gives an equity value of $23 - $30m which equates to ~$0.11 to $0.14. With mgt targeting East coast expansion, there is plenty of potential upside from a deal.
Add to My Watchlist
What is My Watchlist?
 (20min delay)
|
|||||
|
Last
0.5¢ |
Change
0.000(0.00%) |
Mkt cap ! $990.4K | |||
| Open | High | Low | Value | Volume |
| 0.0¢ | 0.0¢ | 0.0¢ | $0 | 0 |
Buyers (Bids)
| No. | Vol. | Price($) |
|---|---|---|
| 3 | 1616046 | 0.4¢ |
Sellers (Offers)
| Price($) | Vol. | No. |
|---|---|---|
| 0.6¢ | 84541 | 1 |
View Market Depth
| Last trade - 16.21pm 24/06/2025 (20 minute delay) ? |
| MSG (ASX) Chart |
Day chart unavailable