maq telecom valuation based on the following data released today, cash 18m, debt 5m, predicted fy08 ebitda 13-15m, number of shares on issue 20.6m
second tier telcos currently trade on an average 5 times ev/ebitda
ev is enterprise value , which is (SHARE PRICE * No of SHARES) + (DEBT) - (CASH)
EV OF MAQ IS ( 1.20*20.6) + ( 5) - (18) = 11.72m
fy08 predicetd ebitda 13-15m,
EV/fy08 average predicted ebitda of maq is 11.72/14 = only .83
share price of maq at 5 times ev/ebitda would be as follows
share price = (5 * fy08 average predicted ebitda)- debt+cash/ No of shares
share price = ( 5 * 14) - 5 +18 / 20.6
share price should be = $4.03
maq telecom valuation based on the following data released...
Add to My Watchlist
What is My Watchlist?
 (20min delay)
|
|||||
|
Last
$69.62 |
Change
-1.480(2.08%) |
Mkt cap ! $1.794B | |||
| Open | High | Low | Value | Volume |
| $70.95 | $70.95 | $69.11 | $2.365M | 33.82K |
Buyers (Bids)
| No. | Vol. | Price($) |
|---|---|---|
| 2 | 911 | $69.62 |
Sellers (Offers)
| Price($) | Vol. | No. |
|---|---|---|
| $69.83 | 66 | 2 |
View Market Depth
| Last trade - 16.10pm 08/08/2025 (20 minute delay) ? |
| MAQ (ASX) Chart |