12% EBITDA growth over 5 years
Forcast EBITDA at FY23 of $2056.6m, take an EV/EBITDA ratio of 9, gives EV of 18509.4 minus $5b of debt they are seeking, gives Market Cap of about 13.51B, merger of equals so half to TPG is $6755 divided by 926m shares gives projected value of $7.29 in FY23.
EV/EBITDA ratio of 9 was a guess, 10 =$8.40
If $4b out of the $5b of debt is used, 9 = $7.80, 10 = $8.94
- Forums
- ASX - By Stock
- TPM
- Ann: TPG and VHA Merger of Equals Investor Presentation
Ann: TPG and VHA Merger of Equals Investor Presentation, page-135
-
- There are more pages in this discussion • 6 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 TPM (ASX) to my watchlist
Currently unlisted public company.
The Watchlist
I88
INFINI RESOURCES LIMITED
Charles Armstrong, CEO
Charles Armstrong
CEO
SPONSORED BY The Market Online