Great work Steve. Throw in 1-2 acquisitions this financial year...

First 122 Last

pb88

124 Posts.

27/07/21

21:38

Post #: 54821300

Originally posted by steve10: ↑
DW8 FY2022 Revenue Forecast. DW8 Logistics organic growth at 2,000 cases pcm. Market/DTC/ITC cases added to PWG cases pcm. Allowance for Market growth of 500 cases pcm, DTC growth of 500 cases pcm & ITC cases flat at 2,500 pcm. Circa $27M revenue forecast.

DW8 FY2022 REVENUE FORECAST

DW8

PWG

DW8

DW8

DW8

Logistics

Logistics

Market

DTC

ITC

July $520,000 29,000 $17.50 $507,500

500 $200 $100,000 $12,500

August $1,844,900 31,000 $17.50 $542,500 61250 $20.83 $1,275,838 1000 $200 $200,000 $25,000 250 $100 $25,000 $1,563

September $2,021,035 33,000 $17.50 $577,500 64500 $20.83 $1,343,535 2000 $200 $400,000 $50,000 500 $100 $50,000 $3,125 2500 $150 $375,000 $46,875.000

October $2,125,820 35,000 $17.50 $612,500 66500 $20.83 $1,385,195 3000 $200 $600,000 $75,000 1000 $100 $100,000 $6,250 2500 $150 $375,000 $46,875.000
November $2,220,190 37,000 $17.50 $647,500 68000 $20.83 $1,416,440 4000 $200 $800,000 $100,000 1500 $100 $150,000 $9,375 2500 $150 $375,000 $46,875.000
December $2,314,560 39,000 $17.50 $682,500 69500 $20.83 $1,447,685 5000 $200 $1,000,000 $125,000 2000 $100 $200,000 $12,500 2500 $150 $375,000 $46,875.000

January $2,408,930 41,000 $17.50 $717,500 71000 $20.83 $1,478,930 6000 $200 $1,200,000 $150,000 2500 $100 $250,000 $15,625 2500 $150 $375,000 $46,875.000
February $2,503,300 43,000 $17.50 $752,500 72500 $20.83 $1,510,175 7000 $200 $1,400,000 $175,000 3000 $100 $300,000 $18,750 2500 $150 $375,000 $46,875.000
March $2,597,670 45,000 $17.50 $787,500 74000 $20.83 $1,541,420 8000 $200 $1,600,000 $200,000 3500 $100 $350,000 $21,875 2500 $150 $375,000 $46,875.000

April $2,692,040 47,000 $17.50 $822,500 75500 $20.83 $1,572,665 9000 $200 $1,800,000 $225,000 4000 $100 $400,000 $25,000 2500 $150 $375,000 $46,875.000
May $2,786,410 49,000 $17.50 $857,500 77000 $20.83 $1,603,910 10000 $200 $2,000,000 $250,000 4500 $100 $450,000 $28,125 2500 $150 $375,000 $46,875.000
June $2,863,280 50,000 $17.50 $875,000 78500 $20.83 $1,635,155 11000 $200 $2,200,000 $275,000 5000 $100 $500,000 $31,250 2500 $150 $375,000 $46,875.000

$26,898,135

$8,382,500

$16,210,948

$1,662,500

$173,438

$468,750.000

10,000 shareholders x 25% take up rate x 1 case pcm

FY2022 TOTAL REVENUE FORECAST $26,898,135

Expand
Great work Steve. Throw in 1-2 acquisitions this financial year and by this time next year the current SP is a distant memory.

DW8 Price at posting: 6.9¢ Sentiment: Buy Disclosure: Held

10 Upvote

0 Great analysis

Top Stories

AAI

NYSE-listed Alcoa Corp joins ASX through key JV acquisition

Acquisitions roundup: European Lithium, Diatreme Resources and SRJ Technologies

Quarterly and half yearly reports: Ampol, Fortescue and Newmont.

OPL

Opyl forms JV with UK and US consortium to bring products to the world

HXL

Hexima shares rise 66% on proposed acquisition of AI player Real Thing Entertainment

There are more pages in this discussion • 37 more messages in this thread...

First 122 Last

Add KDY (ASX) to my watchlist

(20min delay)
Last 2.7¢		Change 0.000(0.00%)		Mkt cap ! $3.834M

Open	High	Low	Value	Volume
0.0¢	0.0¢	0.0¢	$0	0

Great work Steve. Throw in 1-2 acquisitions this financial year...

NYSE-listed Alcoa Corp joins ASX through key JV acquisition

Acquisitions roundup: European Lithium, Diatreme Resources and SRJ Technologies

Quarterly and half yearly reports: Ampol, Fortescue and Newmont.

Opyl forms JV with UK and US consortium to bring products to the world

Hexima shares rise 66% on proposed acquisition of AI player Real Thing Entertainment

Featured News

Featured News

							DW8 FY2022 REVENUE FORECAST

		DW8			PWG			DW8				DW8				DW8
		Logistics			Logistics			Market				DTC				ITC
July	$520,000	29,000	$17.50	$507,500				500	$200	$100,000	$12,500
August	$1,844,900	31,000	$17.50	$542,500	61250	$20.83	$1,275,838	1000	$200	$200,000	$25,000	250	$100	$25,000	$1,563
September	$2,021,035	33,000	$17.50	$577,500	64500	$20.83	$1,343,535	2000	$200	$400,000	$50,000	500	$100	$50,000	$3,125	2500	$150	$375,000	$46,875.000

October	$2,125,820	35,000	$17.50	$612,500	66500	$20.83	$1,385,195	3000	$200	$600,000	$75,000	1000	$100	$100,000	$6,250	2500	$150	$375,000	$46,875.000
November	$2,220,190	37,000	$17.50	$647,500	68000	$20.83	$1,416,440	4000	$200	$800,000	$100,000	1500	$100	$150,000	$9,375	2500	$150	$375,000	$46,875.000
December	$2,314,560	39,000	$17.50	$682,500	69500	$20.83	$1,447,685	5000	$200	$1,000,000	$125,000	2000	$100	$200,000	$12,500	2500	$150	$375,000	$46,875.000

January	$2,408,930	41,000	$17.50	$717,500	71000	$20.83	$1,478,930	6000	$200	$1,200,000	$150,000	2500	$100	$250,000	$15,625	2500	$150	$375,000	$46,875.000
February	$2,503,300	43,000	$17.50	$752,500	72500	$20.83	$1,510,175	7000	$200	$1,400,000	$175,000	3000	$100	$300,000	$18,750	2500	$150	$375,000	$46,875.000
March	$2,597,670	45,000	$17.50	$787,500	74000	$20.83	$1,541,420	8000	$200	$1,600,000	$200,000	3500	$100	$350,000	$21,875	2500	$150	$375,000	$46,875.000

April	$2,692,040	47,000	$17.50	$822,500	75500	$20.83	$1,572,665	9000	$200	$1,800,000	$225,000	4000	$100	$400,000	$25,000	2500	$150	$375,000	$46,875.000
May	$2,786,410	49,000	$17.50	$857,500	77000	$20.83	$1,603,910	10000	$200	$2,000,000	$250,000	4500	$100	$450,000	$28,125	2500	$150	$375,000	$46,875.000
June	$2,863,280	50,000	$17.50	$875,000	78500	$20.83	$1,635,155	11000	$200	$2,200,000	$275,000	5000	$100	$500,000	$31,250	2500	$150	$375,000	$46,875.000
	$26,898,135			$8,382,500			$16,210,948				$1,662,500				$173,438				$468,750.000
																10,000 shareholders x 25% take up rate x 1 case pcm
		FY2022 TOTAL REVENUE FORECAST			$26,898,135

Great work Steve. Throw in 1-2 acquisitions this financial year...

Top Stories

NYSE-listed Alcoa Corp joins ASX through key JV acquisition

Acquisitions roundup: European Lithium, Diatreme Resources and SRJ Technologies

Quarterly and half yearly reports: Ampol, Fortescue and Newmont.

Opyl forms JV with UK and US consortium to bring products to the world

Hexima shares rise 66% on proposed acquisition of AI player Real Thing Entertainment

Featured News

Featured News