Thought I would share my recent workings. Just trying to narrow...

Thought I would share my recent workings. Just trying to narrow down possible market caps and share prices based on various rates of quarter on quarter growth and multipliers. Market sentiment at any given time can obviously heavily influence multipliers. It's all in a state of flux.

Over the last few years the average quarter on quarter growth averages out to be around 26%. I also produced workings for 30% and 40% respectively. I do recall Adrian suggesting they ultimately aim for around 40%.

At the moment the base is still very low and so when they start going live with some momentum the growth I feel is more likely to exceed these percentages.

They have partnerships that should provide ongoing growth to justify the workings. Carpet Court + at least 10 similar franchise deals + eBev + Capricorn + Grocery(yet to be named) + overseas expansion (first Asia/Singapore then Europe and the US).

All based off of the current SOI.


Just trying to define the future potential with fellow long-term holders. If you spot an error just let me know. Also feel free to post your own workings so we can compare.

Hope you all have a great evening.

DYOR, IMO, grain of salt and all that.