Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Adjusted Earnings | 834.402 K - 18.037 M | 8.813 M |
| Discount Rate | 10.0% - 8.0% | 9.0% |
| Fair Value | A$0.063 - A$0.56 | A$0.27 |
| Upside | -55.2% - 300.8% | 91.7% |
| Estimate Adjusted EBIT Margin | |||||||
| Fiscal Year Ending | LTM | ||||||
| Jun-20 | Jun-21 | Jun-22 | Jun-23 | Jun-24 | Dec-24 | ||
| (AUD in millions) | FY-4 | FY-3 | FY-2 | FY-1 | FY | LTM | |
| Revenue | 14 | 18 | 22 | 27 | 42 | 34 | |
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | (7) | 8 | 5 | 10 | 40 | 31 | |
| (+) Net Interest Expense | 0 | 0 | 0 | 0 | (0) | (0) | |
| (+) Other Non Operating Exp. | (1) | 0 | 0 | 0 | (0) | (0) | |
| (+) D&A | 0 | 0 | 0 | 0 | 0 | 0 | |
| (+) Non-recurring Items | 4 | (4) | (2) | (1) | (17) | (14) | |
| Adjusted EBITDA | (3) | 5 | 4 | 10 | 22 | 16 | |
| (-) D&A | (0) | (0) | (0) | (0) | (0) | (0) | |
| Adjusted EBIT | (3) | 5 | 4 | 10 | 22 | 16 | |
| % of Revenue | -23.0% | 25.8% | 17.8% | 35.0% | 53.0% | 47.1% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 0.0% | 25.8% | 53.0% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (AUD in millions) | Low | Mid | High | Market | |||
| Enterprise Value | 8 | 98 | 225 | 42 | |||
| (+) Cash & Short Term Investments | 19 | 19 | 19 | 19 | |||
| (+) Investments & Other | 0 | 0 | 0 | 0 | |||
| (-) Debt | (0) | (0) | (0) | (0) | |||
| (-) Other Liabilities | 0 | 0 | 0 | 0 | |||
| (-) Preferred Stock | 0 | 0 | 0 | 0 | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | 27 | 117 | 244 | 61 | |||
| (/) Shares Outstanding | 435.7 | 435.7 | 435.7 | 435.7 | |||
| Implied Stock Price (AUD) | 0.06 | 0.27 | 0.56 | 0.14 | |||
| FX Rate: AUD/AUD | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (AUD) | 0.06 | 0.27 | 0.56 | 0.14 | |||
| Upside / (Downside) | -55.20% | 91.66% | 300.77% | ||||
| Stock Price | 0.14 | ||||||
| Stock Price Close | 0.14 | ||||||
| Restatment Type | Original | ||||||
| Reporting Currency | AUD | ||||||
| Trading Currency | AUD | ||||||
| FX Rate: AUD/AUD | 1.00 | ||||||
| Market Cap | 61.0 | ||||||
| Shares Outstanding | 435.7 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||