blueballs vs blueballs, page-2

Nina, you posted very rough calcs, assuming staff costs double and other costs remain the same......including depreciation at 5% on signs also:
All $ in AUD, simpler.
Sales revenue = $750K per sign
Cost of each sign $4.5m
Earnings multiplier of 12
calc value per share on est EBIT
10 signs EBIT 3.8m = $0.46 per share
20 signs EBIT 9.0m = $1.09 per share
30 signs EBIT 14.3m = $1.72 per share

i belive that has been posted before, not sure, however thay wont cost 4.5mil to make each sign, about to look for an annc which states cost of sign will be paid bak in 12-18 months will find and post shortly