As a user of their Sukin products, I am very interested in BWX
Found an independent DCF valuation of the business, with revenues forecast to increase to 120 million by FY21 and EBITDA around 45 million. Any thoughts on these forecast? The valuation sits beneath the share price
Column 1
Column 2
Column 3
Column 4
Column 5
Column 6
Column 7
Column 8
Column 9
0
Financial Year
Unit
FY15A
FY16A
FY17F
FY18F
FY19F
FY20F
FY21F
1
+ Operating revenues generated
AUDm
27.9
54.3
75.4
92.9
105.4
115.4
120.4
2
- Operating expenses incurred
AUDm
26.2
35.0
49.3
59.6
66.9
72.7
75.7
3
+ Operating EBITDA generated
AUDm
1.8
19.4
26.0
33.3
38.5
42.7
44.7
BWX Price at posting:
$4.98 Sentiment: None Disclosure: Not Held
