I thought I'd see what a $2b company looks like.....

I thought I'd see what a $2b company looks like..

		Current	Future	Assumptions
1		Shares on issue (m)
2		407	509	25% additional shares for Mardie Cap Raise
3		EDITDA ($m)
4	IV	$80.00	$25.00	Current I/O prices aren't representative of long term performance, adopt $25 mil/year
5	Mardie	$-	$260.00	Recent announcements EBITDA
6	Share Price	$0.55	$3.92
7	P/E	2.80	7

Haven't spent much time working out IV's likely contribution, but it's dwarfed by Mardie anyway so probably doesn't make much difference. So based on a PE of 7 it could be done.

Knocked this up pretty quick so I'm bound to have stuffed something up.

R42