I actually pulled together a bit of an analysis today, as my last one had a margin too low for IMOD.
So the big question on AVAs valuation is whether its non-IMOD revenue is going to grow 3.73% QoQ (like it did Q1-Q2 this year), or more like 22% (like it did from Q4 20 to Q1 21). Where it sits in 2 quarters time is a massive difference depending on the two.
The other big factor is whether the forex headwinds continue or not. $1M a quarter is nothing to be sneezed at!
If I assumed IMOD margins were 90%, cost growth was ~5% and then applied either growth scenario to non-imod revenue, I got:
Q4 21 EBITDA of ~$1.5M in the 3.73% pq growth scenario, or $4.21M in the 22% pq growth scenario.
As a run rate, then applying a 15x multiple, I get an SP of either $0.37 or $1.03 - A huge difference in target price.
Now, if forex becomes more favourable and we get an extra $4M EBITDA per annum, then targets are more like $0.61 and $1.2.
An average of all 4 scenarios is $0.82, so ~58% from Fridays price.
Not bad - But we need to keep a good eye on non-IMOD growth over the next two quarters as if its flat, we could see even more price correction. If its good, then it doubles.
- Forums
- ASX - By Stock
- AVA
- AVA fundamental valuation
AVA fundamental valuation, page-3
-
- There are more pages in this discussion • 10 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
MND
Albemarle lithium downsize burns $200M hole in Monadelphous's pocket as latter's contracts terminated
STX
Strike hands $48.5M contract to Clarke Energy to produce 20x 4.5MW gas engines for Sth Erregulla
KAI
Pilbara Minerals buys land off Kairos part of its York gold project for $20M – and a 2% royalty on any PLS gold sales
Add AVA (ASX) to my watchlist
(20min delay)
|
|||||
Last
12.5¢ |
Change
0.010(8.70%) |
Mkt cap ! $36.19M |
Open | High | Low | Value | Volume |
12.0¢ | 12.5¢ | 12.0¢ | $61.55K | 495.5K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 27627 | 11.0¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
12.5¢ | 294627 | 2 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 27627 | 0.110 |
5 | 213430 | 0.105 |
14 | 425939 | 0.100 |
3 | 30408 | 0.098 |
2 | 65650 | 0.095 |
Price($) | Vol. | No. |
---|---|---|
0.125 | 294627 | 2 |
0.130 | 57125 | 5 |
0.135 | 353831 | 7 |
0.140 | 281271 | 4 |
0.145 | 80000 | 2 |
Last trade - 16.10pm 02/08/2024 (20 minute delay) ? |
Featured News
MTL
Mantle Minerals' Nick Poll talks to HotCopper on finding gold grades up to 3.57g/t at Mt Berghaus
TG1
TechGen Metals kicks off airborne geophys survey at Sally Downs copper play – a first for the permit
AVA (ASX) Chart |