My wild assumptions are:
Fixed costs 2018fy 4mil p/a rising to 5mil by 2020fy
Revenue 2018fy 3mil
Revenue 2019fy 6mil
Revenue 2020fy 8mil
Gross margin 95%
EBITA 2018 -(-1mil)
EBITA 2019 -1mil
EBITA 2020 -3mil
A company with such fat margins and high growth would be in my valuation of well in the range of 20 x ebita = 60mil in 3 years.
Given 3 year target 60mil
2017 - 6c (14mil mcap)
2018 - 15c (35mil mcap)
2019 - 20c (50mil mcap)
2020 - 24c ( 60mil mcap)
Of course risk on either side for revenue to well over or well under my wild assumptions. Also the SP that the market values will be foward looking at the growth rate at the time.
My wild assumptions are: Fixed costs 2018fy 4mil p/a rising to...
Add to My Watchlist
What is My Watchlist?
 (20min delay)
|
|||||
|
Last
8.2¢ |
Change
-0.001(1.20%) |
Mkt cap ! $118.8M | |||
| Open | High | Low | Value | Volume |
| 8.3¢ | 8.3¢ | 8.2¢ | $453.0K | 5.487M |
Buyers (Bids)
| No. | Vol. | Price($) |
|---|---|---|
| 6 | 1195261 | 8.2¢ |
Sellers (Offers)
| Price($) | Vol. | No. |
|---|---|---|
| 8.3¢ | 2410102 | 3 |
View Market Depth
| Last trade - 14.40pm 19/06/2025 (20 minute delay) ? |
| EVS (ASX) Chart |