Ouch, this could get ugly.
I have tried to investigate the figures to see where the bottom could be if you just removed China from TWE and then made some basic assumptions of growth, China coming back online, etc. Not pretty reading.
Free cash flow pre-Covid was around $380m p/a, and reduced due to Covid to $340m p/a. But if you take out 75% of 'Asia' region of revenue for China (there is a small amount for South East Asia, etc - lower margins though), then FCF is somewhere between $260m pre-Covid and $223m post-Covid. And while that takes into account the revenue loss and the shrinking margins, it doesn't account for lost potential growth in the future. So somewhere around $5 is the value of TWE ex-China using a back of the envelope discounted cash flow analysis based on slightly less than pre-Covid growth levels.
Be interesting to see what the 'Deep Value' folks would estimate TWE at, just looking at the terminal value. After all, there are billions of dollars of Penfolds in cellars, and some lovely wine estates around. That's got value of around $4b, while current market cap is around $8b. Still pretty ugly reading then.
TWE TA chart, page-33
-
- There are more pages in this discussion • 28 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 TWE (ASX) to my watchlist
(20min delay)
|
|||||
Last
$11.61 |
Change
0.070(0.61%) |
Mkt cap ! $9.420B |
Open | High | Low | Value | Volume |
$11.60 | $11.68 | $11.53 | $25.32M | 2.182M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
3 | 42453 | $11.58 |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
$11.62 | 1924 | 2 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
3 | 42453 | 11.580 |
3 | 39886 | 11.530 |
2 | 7572 | 11.520 |
4 | 16390 | 11.510 |
23 | 48449 | 11.500 |
Price($) | Vol. | No. |
---|---|---|
11.620 | 1924 | 2 |
11.630 | 87 | 1 |
11.640 | 10424 | 2 |
11.650 | 9874 | 1 |
11.670 | 9874 | 1 |
Last trade - 16.10pm 21/10/2024 (20 minute delay) ? |
Featured News
TWE (ASX) Chart |
The Watchlist
LGP
LITTLE GREEN PHARMA LTD
Paul Long, Chief Executive Officer
Paul Long
Chief Executive Officer
SPONSORED BY The Market Online