Yowie Valuation

Thought now would be as good a time after yesterday's announcement to look at a ballpark valuation for Yowie. I like to keep things simple, so have used the model which Foster's used in their research report: http://www.yowiegroup.com/fileadmin...ch/Foster_Research_Report_-_16_March_2015.pdf

There's is now a year old so I've made a few tweaks but the valuation methodology stands.  



With the announcement yesterday, we now know that Yowie is in ~25,000 stores. Based off an average of 30 units per store per week, this gives an annual total of 39 million Yowies so around about $1.30 valuation with an EBIT per unit of 0.4. This is of course just the current state of play. Interesting also to see potential valuation should we get up to the 100 million units per year mark.

Keen to hear your thoughts, all (intelligent) discussion welcome!