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
Add AVA (ASX) to my watchlist
|
|||||
Last
11.5¢ |
Change
0.000(0.00%) |
Mkt cap ! $33.29M |
Open | High | Low | Value | Volume |
11.5¢ | 11.5¢ | 11.0¢ | $2.32K | 20.29K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
7 | 95499 | 11.0¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
11.5¢ | 70486 | 3 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
7 | 95499 | 0.110 |
8 | 326327 | 0.105 |
15 | 337990 | 0.100 |
1 | 30000 | 0.097 |
1 | 30000 | 0.096 |
Price($) | Vol. | No. |
---|---|---|
0.115 | 70486 | 3 |
0.120 | 86049 | 7 |
0.125 | 33007 | 2 |
0.130 | 230522 | 7 |
0.135 | 259000 | 4 |
Last trade - 16.10pm 09/07/2024 (20 minute delay) ? |
Featured News
AVA (ASX) Chart |