LBT
Click for more information
6.67% 1.4¢ lbt innovations limited

Back of the proverbial napkin: Year #| | 1| 2| 2| 3| 4| 5| 6| 7...

  1. grayza1
    2,452 Posts.
    lightbulb Created with Sketch. 209
    clock Created with Sketch.
    15/01/18
    14:13
    Post #: 30311681
    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?
    LBT Price at posting: 21.5¢ Sentiment: Buy Disclosure: Held
    Likes Created with Sketch. 1  Upvote
    lightbulb Created with Sketch.  Great analysis
    Stroke 3 Created with Sketch. Comments Created with Sketch. Reply

  2. Top Stories

 

Featured News

WGX Australian foreign investment regulators greenlight Westgold's buyout of Karora
right-arrow Created with Sketch.
NEWS Bitcoin investors need to know the risks
right-arrow Created with Sketch.
NEWS Talking the US election, the spectre of Trump and what's hot on the ASX200: Wealth Within
right-arrow Created with Sketch.
ASL Andean discovers up to 4,649 AgEq through maiden drilling in Chile
right-arrow Created with Sketch.
M2R Miramar sniffs 5.48% Cu, 54.4% Pb and 73.48g/t Ag at new WA prospect
right-arrow Created with Sketch.
HIQ HITIQ's sensor-containing mouthguard OK'd by World Rugby specifications board
right-arrow Created with Sketch.
watchlist Created with Sketch. Add LBT (ASX) to my watchlist
(20min delay)
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
Last trade - 15.06pm 18/07/2024 (20 minute delay) ?
LBT (ASX) Chart
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.