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

MNS

Click for more information

0.00%

4.2¢ magnis energy technologies ltd

iM3NY Valuation, page-37

First 37 Last

Share
Profile

Follow
Fritzl

6,749 Posts.

656

26/08/21

13:13

Post #: 55591936
Share

Originally posted by jdpc35: ↑

Just updating my earlier analysis based on the recent additional share issues after the $20m capital raise and also as I realised I had not included the likely conversion of the 121m of 50c options that went alongside the Feb 2021 capital raise. Hence, we are likely to have at least 1,051m shares on issue at the time of iM3NY listing, which shifts my 1.8GWh valuation analysis impact (63% of iM3NY and a 0.75 exchange rate) as follows:

30x EBITDA - from $0.92 to $0.81 per MNS share
35x EBITDA - from $1.07 to $0.94
45x EBITDA - from $1.38 to $1.21

As mentioned in earlier posts, I suspect that the selected US broker in pitching the iM3NY listing will place heavy emphasis on an imminent upscale to 5GWh, in which case the possible iM3NY valuation at 30x EBITDA multiple (MNS at 63% and with 1,051m shares on issue) equates to $2.25 per MNS share. Hence, I suspect that the float could be pitched as a mid-point between 1.8GWh capacity at listing and 5GWh capacity in another 12 or so months post listing to allow for a strong float.

Obviously this analysis excludes any attributed value to Nachu or Townsville. These are just my attempts to make some sense of what a listing of iM3NY may be worth for MNS and as always, DYOR.

Expand

Don’t forget staff bonuses

MNS Price at posting: 35.8¢ Sentiment: Buy Disclosure: Held
1 Upvote

0 Great analysis

Reply

Top Stories

SNG

Siren Gold boosts antimony resource by 66% to 14.5Kt at Auld Creek, NZ

WR1

Winsome scoping study proposes low-cost operation for Adina lithium project

WMG

Western Mines identifies 2 high-grade zones at Mulga Tank in WA

ALR

Altair Minerals hits high-grade copper and gold at Wee MacGregor, QLD

PTR

Petratherm adds $1.6 to the piggybank ahead of SA titanium drilling program

There are more pages in this discussion • 263 more messages in this thread...

First 37 Last

Add MNS (ASX) to my watchlist