Australia's largest stock trading and investment forum Australia's #1 stock forum

KDY

Click for more information

0.00%

2.7¢ kaddy limited

DW8 Growth, page-11895

First 11895 Last

Share
Profile

Follow
steve10

4,872 Posts.

5649

12/01/22

10:54

Post #: 58797770
Share

Originally posted by steve10: ↑

Some quick round numbers.
DW8 $25M x20 FV = $500M MC or about 19c SP.
Aim in 12M$54M x 5% = $2.7M, $6M x 10% = $0.6M, 2.5M x $15 = $37.5M = $40.8M x 20 = $816MMC or 31c SP
Aim in 24M$110M x 5% = $5.5M, $18M x 10% = $1.8M, 4M x $15 = $60M = $67.3M x 20 = $1346MMC or 51c SP
Aim in 36M$220M x 5% = $11M, $36M x 10% = $3.6M, 6M x $15 = $90M = $104.6M x 20 = $2092MMC or 79c SP
Aim in 48M$440M x 5% = $22M, $72M x 10% = $7.2M, 8M x $15 = $120M = $149.2M x 20 = $2984MMC or $1.13 SP
Aim in 60M$880M x 5% = $44M, $144M x 10% = $14.4M, 10M x $15 = $150M = $208.4M x 20 =$4168M MC or $1.57 SP
Above SP’sare based on x20 & can easily go to x40 anytime in the 5 year period &then trough again etc.Now prices are in trough.
In 12M atx40 = 62c SP, 24M atx40 = $1.02 SP, 36M = $1.58 SP, 48M = $2.26 SP, 60M = $3.14 SP.

Should go to 50c SP in 2 years & $1 SP in 3 years.

Expand

Who's good at calculating value using DCF method & the above figures?

DW8 Price at posting: 4.8¢ Sentiment: Buy Disclosure: Held
2 Upvote

0 Great analysis

Reply

Top Stories

ITM

iTech lifts MRE at Eyre Peninsula Graphite Project by 300%

ASX Market Update: ASX200 in the red but real estate faring better | 1 June 2024

Week 26 Wrap: Cerberus of inflation barks – rents, electricity & fuel – and world watches two elders bicker

SS1

Sun Silver gets that drill to thrill feeling from high grade hits at Maverick Spring

LLL

Leo Lithium announces major divestment of flagship Goulamina project to Ganfeng

There are more pages in this discussion • 4,509 more messages in this thread...

First 11895 Last

Add KDY (ASX) to my watchlist

SPONSORED BY