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 |
|---|---|---|
| Discount Rate | 9.3% - 8.3% | 8.8% |
| Terminal Revenue Multiple | 3.6x - 4.0x | 3.8x |
| Fair Value | A$0.054 - A$0.061 | A$0.058 |
| Upside | -9.9% - 1.9% | -4.1% |
| Select Revenue and EBITDA Forecast | ||||||
| (AUD in millions) | Input Projections | |||||
| Fiscal Years Ending | Jun-24 | Jun-25 | Jun-26 | Jun-27 | Jun-28 | Jun-29 |
| Revenue | 1 | 1 | 1 | 2 | 2 | 3 |
| % Growth | 1163.4% | 75.0% | 55.0% | 35.0% | 20.0% | 12.5% |
| EBITDA | -1 | NA | NA | NA | NA | NA |
| % of Revenue | -148.0% | NA | NA | NA | NA | NA |
| Calculation of Free Cash Flow | ||||||
| Projected Unlevered Cash Flow | ||||||
| (AUD in millions) | Jun-25 | Jun-26 | Jun-27 | Jun-28 | Jun-29 | |
| EBITDA | NA | NA | NA | NA | NA | |
| Other Income / (Exp) | #NUM! | #NUM! | #NUM! | #NUM! | #NUM! | |
| D&A | (3) | (1) | (1) | (1) | (1) | |
| EBIT | #NUM! | #NUM! | #NUM! | #NUM! | #NUM! | |
| Pro forma Taxes | #NUM! | #NUM! | #NUM! | #NUM! | #NUM! | |
| NOPAT | (2) | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditures | (2) | (2) | (2) | (2) | (2) | (2) |
| NWC Investment | 0 | 0 | 0 | 0 | 0 | 0 |
| (+) D&A | 1 | 3 | 1 | 1 | 1 | 1 |
| Free Cash Flow | (2) | 2 | (1) | (0) | (1) | (0) |
| % Growth | NM | NM | NM | NM | NM | |