Establishing a valuation based on these inputs:
75k cars on subscription
$200k customization revenue per quarter ($USD)
0.77 USD
$2m cost base
50% Gross Margin @ 0.70 USD for Saas
30% Gross Margin @ 0.70 USD for Customization
---
Revenue (USD)
$4.5m Saas
$0.8m Customization
$5.3m Total
Revenue (AUD)
$5.9m Saas
$1m Customization
$6.9m Total
COGS (AUD)
$3.2m Saas
$0.8m Customization
$4m Total
Gross Margin (AUD)
$2.7m Saas
$0.2m Customization
$2.9m Total
Cost Base (AUD)
$2m
EBIT (AUD)
$900k
NPAT (AUD)
$600k
P/E
23
IIR Initiates Coverage: 4.7c price target (DCF base case), page-138
-
- There are more pages in this discussion • 62 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Add CXZ (ASX) to my watchlist
 (20min delay)
|
|||||
|
Last
2.7¢ |
Change
0.000(0.00%) |
Mkt cap ! $23.03M | |||
| Open | High | Low | Value | Volume |
| 2.7¢ | 2.7¢ | 2.7¢ | $25.19K | 933.2K |
Buyers (Bids)
| No. | Vol. | Price($) |
|---|---|---|
| 6 | 1352919 | 2.6¢ |
Sellers (Offers)
| Price($) | Vol. | No. |
|---|---|---|
| 2.7¢ | 2678442 | 1 |
View Market Depth
| Last trade - 12.22pm 27/09/2024 (20 minute delay) ? |
| CXZ (ASX) Chart |