SLX silex systems limited

I have the following thought process and assumptions.US$/A$ =...

  1. zog
    3,364 Posts.
    lightbulb Created with Sketch. 1087
    I have the following thought process and assumptions.

    US$/A$ = 0.70

    A$/£ = 0.5664

    Discount rate = 10%

    IQE  income (2018) = £162,500,000

    IQE growth=10%

    % cREO products = 8%

    Base IQE income (2020) = US$400,000

    cREO growth from 2021 = 10%

    SLX Royalty=4% of revenue

    On this basis the discounted vlue of the royalty stream to SLX to 2038 is A$39,259,373

    About $40m

    Money in bank + IQE shares end 2019 approx.= A$30m

    Liabilities = A$10m

    Net worth = $60m

    SLX shares=170,472,494

    Notional value of SLX shares end 2019=A$0.35/share

    These are only my guesses and probably far from correct



 
Add to My Watchlist
What is My Watchlist?
A personalised tool to help users track selected stocks. Delivering real-time notifications on price updates, announcements, and performance stats on each to help make informed investment decisions.
(20min delay)
Last
$4.27
Change
0.040(0.95%)
Mkt cap ! $1.016B
Open High Low Value Volume
$4.29 $4.34 $4.14 $3.286M 776.1K

Buyers (Bids)

No. Vol. Price($)
1 130 $4.22
 

Sellers (Offers)

Price($) Vol. No.
$4.28 2331 1
View Market Depth
Last trade - 16.10pm 17/07/2025 (20 minute delay) ?
SLX (ASX) Chart
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.