been out and don’t have my model in front of me but recall it was around EV of $330m NZD, with FX changes recently to US/NZ/AU pairs should be +/- $10m. I used $80k B2C online per day with a 50% drop in 12 months then increasing 20% CAGR. DCF inputs are WACC 10%, 3-5% terminal growth and contracts in year 10 to renew/continue but 3-5 year contracts to drop to nil. No new contract wins priced in.
Valuation estimate, page-25
-
- There are more pages in this discussion • 156 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
