Back of the proverbial napkin:
Column 1 Column 2 Column 3 Column 4 Column 5 Column 6 Column 7 Column 8 Column 9 Column 10 0 Year # 1 2 2 3 4 5 6 7 1 Year 2018 2019 2020 2021 2022 2023 2024 2025 2 Units sold 2765 5 30 105 205 330 480 680 930 3 EBIT / Unit 70000 73500 77175 81033.75 85085.4375 89339.70938 93806.69484 98497.02959 4 Total Revenue 350,000.00 2,205,000.00 8,103,375.00 16,611,918.75 28,078,194.38 42,883,060.50 63,788,552.49 91,602,237.51 5 Discount Rate 0.3 6 PV 63,124,436.89 269,230.77 1,304,733.73 4,794,896.45 7,561,182.86 9,830,956.33 11,549,654.99 13,215,470.61 14,598,311.15 7 DCR 1.293533543
What's my mistake?
- Forums
- ASX - By Stock
- LBT
- Rebound
Rebound, page-84
-
- There are more pages in this discussion • 33 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 LBT (ASX) to my watchlist
|
|||||
Last
1.4¢ |
Change
-0.001(6.67%) |
Mkt cap ! $21.91M |
Open | High | Low | Value | Volume |
1.5¢ | 1.5¢ | 1.4¢ | $5.227K | 372.6K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 227027 | 1.4¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
1.5¢ | 25750 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 227027 | 0.014 |
3 | 800000 | 0.013 |
6 | 374582 | 0.012 |
4 | 219409 | 0.011 |
6 | 1205000 | 0.010 |
Price($) | Vol. | No. |
---|---|---|
0.015 | 25750 | 1 |
0.016 | 4056632 | 2 |
0.017 | 279797 | 4 |
0.018 | 600000 | 6 |
0.021 | 100000 | 1 |
Last trade - 15.06pm 18/07/2024 (20 minute delay) ? |
Featured News
LBT (ASX) Chart |