CF1 10.0% 2.2¢ complii fintech solutions ltd

Part II (Financials) 1. From memory, IAM have thrown it out...

  1. 167 Posts.
    lightbulb Created with Sketch. 69
    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 = $2m 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 = $5.7m pa
    TOTAL REVENUE = ~$7.8m 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 $7.8m x 110% x 3 years = $26m over 3 years. Again, this is without achieving any additional MOU/HOA.

    You can apply whatever PE you wish to the annual revenue of $8.5m (e.g. x30 to be conservative) and derive a MC of $257m and associated share price of 15c.

    These are rough calcs only and AIMO and open for discussion.

    Bodhi_Trader
 
watchlist Created with Sketch. Add CF1 (ASX) to my watchlist
(20min delay)
Last
2.2¢
Change
0.002(10.0%)
Mkt cap ! $12.49M
Open High Low Value Volume
2.0¢ 2.2¢ 2.0¢ $36.83K 1.750M

Buyers (Bids)

No. Vol. Price($)
3 1662472 2.0¢
 

Sellers (Offers)

Price($) Vol. No.
2.2¢ 211200 1
View Market Depth
Last trade - 16.10pm 28/06/2024 (20 minute delay) ?
CF1 (ASX) Chart
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.