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

KDY

Click for more information

0.00%

2.7¢ kaddy limited

Wonder if the market will agree with your back of the envelope...

First 7352 Last

Share
Profile

Follow
healthyinvestor

2,791 Posts.

344

01/06/21

11:10

Post #: 53558360
Share

Originally posted by steve10 ↑

Using revenue & growth metrics for April fair value should be as follows:
23,006 cases x $12.40 average = $285,274 x 12 = $3,423,288 annual run rate. YOY growth = 580% therefore 58 + 4 = x62 multiple.

$3,423,288 x 62 = $212,243,856 + $7,900,000 cash = $220,143,856 or 13.2c SP.
(Note: No allowance for B2B, only logistics)

Looking ahead for May:
30,000 forecast cases in May 2021 / 4,355 cases in May 2020 = 588% YOY growth therefore 59 + 4 = x63 multiple.

30,000 x $12.40 = $372,000 x 12 = $4,464,000 annual run rate x 63 = $281,232,000 + $7,400,000 cash = $288,632,000 or 17.3c SP.
(Note: No allowance for B2B, only logistics)

Looking ahead for June:
39,000 forecast cases in June 2021 / 6,612 cases in June 2020 = 490% YOY growth therefore 49 + 4 = x53 multiple.

39,000 x $12.40 = $483,600 x 12 = 5,803,200 x 53 = $307,569,600 + $6,900,000 cash = $314,469,600 or 18.9c SP.
(Note: No allowance for B2B, only logistics)

Expand

Wonder if the market will agree with your back of the envelope calculations...

I for one believe in you Steveo

DW8 Price at posting: 10.0¢ Sentiment: Sell Disclosure: Not Held
3 Upvote

0 Great analysis

Reply

Top Stories

TNC

True North increases silver metal at QLD's Vero deposit by 20%

TKM

Trek Metals jumps 5% as gold & REE drill run kicks off at Christmas Creek in the Kimberley

HZR

Hazer Group reports ten days of continuous operation at graphite-manufacturing test facility

From the Floor with Federal Opposition Leader Peter Dutton at Diggers & Dealers 2024

Week 32 Wrap: AI is clearly overhyped – but did we see ‘bubble’ burst already? Plus RBA decision; Japan’s wild week & Google ruling

Dale Gillham's weekly wrap: picking resilient stocks in a volatile global market

Emerald & Azure score Digger & Dealer awards

Revolutionary inverter technology leads the clean energy charge

Bitcoin: Current State of Play & Where to Next | Swyftx

NEU

Neuren Pharmaceuticals dips after pediatric Angelman Syndrome Phase 2 trial results fail to impress

There are more pages in this discussion • 9,052 more messages in this thread...

First 7352 Last

Add KDY (ASX) to my watchlist