As an aside, if I did not add a third plant to get 600,000 tonnes per year, the model suggests using an earlier base date, and the valuation is lower - to wit:
Column 1 Column 2 Column 3 Column 4 Column 5 Column 6 Column 7 0 {colgroup} 1 {col=101x@}{/col}{col=82x@}{/col}{col=82x@}{/col}{col=81x@}{/col}{col=86x@}{/col}{col=86x@}{/col}{col=81x@}{/col} 2 {/colgroup} 3 EBIT Mult ▼ EBIT/Rev EBIT tonne PV=est SV EBITxMult EBIT Shr $ EBITpt $M 4 8 16.00% $46.40 $0.2140 $0.2622 $0.0328 18560.000 5 14.40% $41.76 $0.1926 $0.2360 $0.0295 16704.000 6 Interest rate▼ 12.96% $37.58 $0.1734 $0.2124 $0.0265 15033.600 7 7.00% 11.66% $33.83 $0.1560 $0.1911 $0.0239 13530.240 8 10.50% $30.44 $0.1404 $0.1720 $0.0215 12177.216 9 Years for PV 9.45% $27.40 $0.1264 $0.1548 $0.0194 10959.494 10 3 8.50% $24.66 $0.1137 $0.1393 $0.0174 9863.545 11 Base Year 7.65% $22.19 $0.1024 $0.1254 $0.0157 8877.190 12 3 6.89% $19.97 $0.0921 $0.1129 $0.0141 7989.471 13 6.20% $17.98 $0.0829 $0.1016 $0.0127 7190.524 14 5.58% $16.18 $0.0746 $0.0914 $0.0114 6471.472 15 5.02% $14.56 $0.0672 $0.0823 $0.0103 5824.325 16 4.52% $13.10 $0.0604 $0.0740 $0.0093 5241.892 17 4.07% $11.79 $0.0544 $0.0666 $0.0083 4717.703 18 3.66% $10.61 $0.0490 $0.0600 $0.0075 4245.933
- Forums
- ASX - By Stock
- Ann: Share Purchase Plan Results
As an aside, if I did not add a third plant to get 600,000...
-
- There are more pages in this discussion • 25 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 WAK (ASX) to my watchlist
|
|||||
Last
5.1¢ |
Change
-0.002(3.77%) |
Mkt cap ! $26.70M |
Open | High | Low | Value | Volume |
5.2¢ | 5.2¢ | 5.1¢ | $6.09K | 119.2K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 150000 | 5.0¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
5.2¢ | 15000 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 150000 | 0.050 |
1 | 204081 | 0.049 |
1 | 217391 | 0.046 |
3 | 186404 | 0.045 |
2 | 70000 | 0.041 |
Price($) | Vol. | No. |
---|---|---|
0.052 | 15000 | 1 |
0.053 | 287690 | 2 |
0.071 | 11509 | 1 |
0.077 | 9000 | 1 |
0.100 | 27000 | 1 |
Last trade - 13.42pm 23/08/2024 (20 minute delay) ? |
Featured News
WAK (ASX) Chart |
The Watchlist
SER
STRATEGIC ENERGY RESOURCES LIMITED
David DeTata, Managing Director
David DeTata
Managing Director
SPONSORED BY The Market Online