This thread seems to be a bit lost lately so just some back of envelope stuff at current share price and on a post EGM basis (assuming it goes through)
157m share on issue
35 million options between 25-39c which would see crowd gain ~$11m cash IF exercised. At this stage I think fair to exclude from EV.
9.5m performance shares. Also excluded, as I've assumed earnings are flat to be "fair"
Cash generated 6 months to 30 June $4m (excluding one off cost of $500k). Assuming ebitda is flat at last quarters rate of $3.25m. So $13m p.a (underlying, but should be close to actual)
New debt post conclusion ($23.4m) minus undrawn portion ($3.36m), minus cash on hand ($5m+July earnings) gives EV of around
EV $39.3m at today's share price - 15.5c
$13m ebitda
EV/Ebitda of 3.02
Hmmmmm.... Haha.
????
We then also have $5-8m working capital (cash) to push growth and market the new products/platforms that have been released/secured over the last 12 months.....
(Figures all on best judgement from what we know)
Not advice.
- Forums
- ASX - By Stock
- UNT
- EV / EBITDA under 4X
EV / EBITDA under 4X
-
- There are more pages in this discussion • 12 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add UNT (ASX) to my watchlist
|
|||||
Last
2.1¢ |
Change
0.001(5.00%) |
Mkt cap ! $25.77M |
Open | High | Low | Value | Volume |
2.0¢ | 2.1¢ | 2.0¢ | $39.59K | 1.911M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
6 | 1928127 | 2.0¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
2.1¢ | 594444 | 2 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
6 | 1928127 | 0.020 |
7 | 857840 | 0.019 |
5 | 1359722 | 0.018 |
12 | 2493362 | 0.017 |
6 | 1142500 | 0.016 |
Price($) | Vol. | No. |
---|---|---|
0.021 | 594444 | 2 |
0.022 | 1377777 | 3 |
0.023 | 554714 | 3 |
0.024 | 606883 | 3 |
0.025 | 1000000 | 1 |
Last trade - 16.10pm 02/09/2024 (20 minute delay) ? |
Featured News
UNT (ASX) Chart |