RHT

4.84%

5.9¢ resonance health limited

Ann: Resignation of CEO & Management Changes, page-44

First 44 Last

Share
Profile

Follow
Phantom77

2,080 Posts.

292

27/06/21

17:54

Post #: 54102757
Share

Originally posted by bobadah: ↑

RHT has a steadily increasing positive financial position. This is the sort of stock where an NPV can be calculated. The problem with NPV's however, is that they are very dependent on the assumptions used. I have made a very rough calculation as follows:
Discount rate a) 10%pa being a very low interest rate environment, and
b) 15%pa a rate commonly used in earlier years

The last quarterly (31 March 2021) showed cash on hand of $9.2 million following a quarterly net increase of $1.1 million. I have assumed that the initial yearly increase will be $2 million (I think this is conservative, but who knows). I have made three assumptions of increased income (on the initial $2 million assumed), 10%pa, 15%pa and 20%pa. Also, I have used 450 million shares to calculate the NPV per share (estimate of share price).

The answers on these assumptions are:
a) discount rate of 10% pa
10% incrase in income net per annum NPV = $61 million; SP = 13.6c
15% incrase in income net per annum NPV = $105 million; SP = 23.3c
20% incrase in income net per annum NPV = $198 million; SP = 44.0c

b) discount rate of 15% pa
10% incrase in income net per annum NPV = $41 million; SP = 9.0c
15% incrase in income net per annum NPV = $61 million; SP = 13.6c
20% incrase in income net per annum NPV = $61 million; SP = 22.7c

These are just my figures and about the only thing they can be relied on for is that they show just how dependent the final results are on the assumptions. If we get a new income stream of substance they will be way to small.

Expand

Hi

what values did you use for the formula

FV = ? (how did you calculate fv)
r = 10%
t = ?

Is the business bringing in $2m annually profit?

sorry - i dont have a strong finance background.

RHT Price at posting: 15.5¢ Sentiment: Hold Disclosure: Held
1 Upvote

0 Great analysis

Reply

Top Stories

CMX

ChemX Materials kicks off first stage works at WA high purity alumina pilot

Week 26 Wrap: Cerberus of inflation barks – rents, electricity & fuel – and world watches two elders bicker

SVL

Silver Mines models five new calderas close to 396Moz Bowdens deposit

SS1

Sun Silver gets that drill to thrill feeling from high grade hits at Maverick Spring

AVA

Ava Risk Group expands US presence with A$0.7M Substation Deal

Microcap Wrap: 5 explorers with news out today

Wealth Within weighs in on shock 4% inflation read – and stocks that could survive the gloom

RCE

Recce's R327 found effective against E.coli during clinical trial

LU7

Lithium Universe (ASX:LU7) board visits Quebec to engage key stakeholders

LRV

Larvotto identifies new exploration target at NSW's Hillgrove, boosting shares by nearly 20%

There are more pages in this discussion • 1 more message in this thread...

First 44 Last

Add RHT (ASX) to my watchlist

(20min delay)
Last 5.9¢		Change -0.003(4.84%)		Mkt cap ! $26.36M

Open	High	Low	Value	Volume
6.0¢	6.0¢	5.9¢	$30.00K	501.7K

Buyers (Bids)

No.	Vol.	Price($)
1	22024	5.9¢

Sellers (Offers)

Price($)	Vol.	No.
6.0¢	147502	2

View Market Depth

No.	Vol.	Price($)
1	22024	0.059
2	1100000	0.058
1	125000	0.056
1	200000	0.054
1	80000	0.052

Price($)	Vol.	No.
0.060	147502	2
0.063	20000	1
0.065	122500	2
0.068	100000	1
0.070	150189	2

Last trade - 15.59pm 28/06/2024 (20 minute delay)

RHT (ASX) Chart

Ann: Resignation of CEO & Management Changes, page-44

ChemX Materials kicks off first stage works at WA high purity alumina pilot

Week 26 Wrap: Cerberus of inflation barks – rents, electricity & fuel – and world watches two elders bicker

Silver Mines models five new calderas close to 396Moz Bowdens deposit

Sun Silver gets that drill to thrill feeling from high grade hits at Maverick Spring

Ava Risk Group expands US presence with A$0.7M Substation Deal

Microcap Wrap: 5 explorers with news out today

Wealth Within weighs in on shock 4% inflation read – and stocks that could survive the gloom

Recce's R327 found effective against E.coli during clinical trial

Lithium Universe (ASX:LU7) board visits Quebec to engage key stakeholders

Larvotto identifies new exploration target at NSW's Hillgrove, boosting shares by nearly 20%

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News

Ann: Resignation of CEO & Management Changes, page-44

Top Stories

ChemX Materials kicks off first stage works at WA high purity alumina pilot

Week 26 Wrap: Cerberus of inflation barks – rents, electricity & fuel – and world watches two elders bicker

Silver Mines models five new calderas close to 396Moz Bowdens deposit

Sun Silver gets that drill to thrill feeling from high grade hits at Maverick Spring

Ava Risk Group expands US presence with A$0.7M Substation Deal

Microcap Wrap: 5 explorers with news out today

Wealth Within weighs in on shock 4% inflation read – and stocks that could survive the gloom

Recce's R327 found effective against E.coli during clinical trial

Lithium Universe (ASX:LU7) board visits Quebec to engage key stakeholders

Larvotto identifies new exploration target at NSW's Hillgrove, boosting shares by nearly 20%

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News