Bit more specific for my $1 target..
for new holders recently.
Part II (Financials)
1. From memory, IAM have thrown it out there that they would look to charge roughly $20k per practice per month. This might be conservative and if so, that's not a bad thing. A single practice spending $240k pa is not a stretch , given it's roughly the equivalent of 2 FTE in a practice.
2. PC said IPAC got an incredible deal with IAM and IAM are currently charging 9 practices. Assume the discount is 50% to existing practices, therefore, average revenue would be $20k per month x 50% discount x 9 practices x 3 months for last quarter = $270k pa (this is a bit higher than the $205k full quarter revenue IAM said they received ending 30 Sep. Note: I derived 50% discount by working backwards from quarterly revenue and the $20k is an assumption only.
3. Extrapolate this out across 3 licensees for example (gross revenue):
* Existing clients = $270k x 4 quarters =$1.08m pa
* Sentry = Assume 300 planners/average of 3 planners per practice = 100 practices. 100 practices x $20k per month x 12 months =$24m pa (sub total is $3m, so to achieve M1 target of NPAT $1m, costs need to be under $2m. M2 target of $4m is also likely after 2 years)
* Assume we get Charter = 584 planners/average of 3 planners per practice = 285 practices. 285 practices x $20k per month x 12 months = $68m pa
TOTAL REVENUE = ~$92m pa once all 3 groups above are deployed (plus add another 10% for Klip).
Note: IAM have 3 years before 30 June 2019 to achieve M4 of $40m (cumulative NPAT), so the above is $92m x 110% x 1.5 years (i.e. Effectively 3 years but gradual takeup at half rate/time) = $151m over 3 years. Again, this is without achieving any additional MOU/HOA. With 40% margin and less 30% tax = $42m NPAT.
You can apply whatever PE you wish to the annual revenue of $92m (e.g. x20 to be conservative) and derive a MC of $1.8b and associated share price of $1 (~1.8b shares on issue).
These are rough calcs only and AIMO and open for discussion.
Bodhi_Trader
- Forums
- ASX - By Stock
- CF1
- Re: New IAM Investors
Re: New IAM Investors, page-154
-
- There are more pages in this discussion • 152 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 CF1 (ASX) to my watchlist
(20min delay)
|
|||||
Last
2.6¢ |
Change
0.003(13.0%) |
Mkt cap ! $14.86M |
Open | High | Low | Value | Volume |
2.3¢ | 2.6¢ | 2.3¢ | $7.386K | 314.6K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 250000 | 2.2¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
2.4¢ | 500000 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 250000 | 0.022 |
1 | 457659 | 0.021 |
1 | 1000000 | 0.020 |
2 | 402772 | 0.019 |
2 | 1034231 | 0.018 |
Price($) | Vol. | No. |
---|---|---|
0.024 | 500000 | 1 |
0.026 | 75000 | 1 |
0.030 | 827135 | 4 |
0.040 | 100000 | 1 |
0.050 | 110820 | 1 |
Last trade - 10.35am 27/09/2024 (20 minute delay) ? |
Featured News
CF1 (ASX) Chart |