Here's my rough numbers;
Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 1 Rev 6.8 4.5 5.3 5.8 8 5.4 6.36 6.96 9.6 6.48 7.632 8.352 2 Profit 0.4 0 1 1.2 2 1 1.5 1.7 2.2 1.5 1.7 1.8
2023 2024 2025 1 Profit 2.6 6.2 7.2 2 MC - PE20 52 124 144 3 Share Price 0.29 0.69 0.8
Major assumptions made on continued growth. Also the only reason we can expect a PE of 20 if we continue to see 20% YoY on growth.
If growth slows these numbers become unrealistic very fast.
Mst Valuation, page-8
Add ODA (ASX) to my watchlist
 (20min delay)
|
|||||
|
Last
18.5¢ |
Change
-0.010(5.13%) |
Mkt cap ! $31.29M | |||
| Open | High | Low | Value | Volume |
| 18.5¢ | 18.5¢ | 17.0¢ | $10.43K | 56.45K |
Buyers (Bids)
| No. | Vol. | Price($) |
|---|---|---|
| 1 | 3770 | 18.5¢ |
Sellers (Offers)
| Price($) | Vol. | No. |
|---|---|---|
| 20.0¢ | 15000 | 1 |
View Market Depth
| Last trade - 15.47pm 14/06/2024 (20 minute delay) ? |
|
|||||
|
Last
17.0¢ |
Change
-0.010 ( 12.8 %) |
||||
| Open | High | Low | Volume | ||
| 17.0¢ | 17.0¢ | 17.0¢ | 6681 | ||
| Last updated 11.30am 14/06/2024 ? | |||||
| ODA (ASX) Chart |