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 | 11.87 M - 15.906 M | 15.079 M |
| Discount Rate | 10.8% - 8.8% | 9.8% |
| Fair Value | A$0.45 - A$0.84 | A$0.69 |
| Upside | -35.9% - 20.1% | -1.2% |
| 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 | 13 | 34 | 48 | 75 | 102 | 111 | |
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | 2 | 5 | 8 | 10 | 12 | 13 | |
| (+) Net Interest Expense | (0) | 0 | 0 | 1 | 1 | 2 | |
| (+) Other Non Operating Exp. | |||||||
| (+) D&A | 0 | 0 | 0 | 0 | 0 | 0 | |
| (+) Non-recurring Items | |||||||
| Adjusted EBITDA | 2 | 6 | 8 | 11 | 14 | 14 | |
| (-) D&A | (0) | (0) | (0) | (0) | (0) | (0) | |
| Adjusted EBIT | 2 | 6 | 8 | 11 | 13 | 14 | |
| % of Revenue | 16.8% | 16.4% | 16.7% | 14.8% | 13.2% | 12.8% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 13.2% | 16.4% | 16.8% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (AUD in millions) | Low | Mid | High | Market | |||
| Enterprise Value | 110 | 155 | 182 | 156 | |||
| (+) Cash & Short Term Investments | 4 | 4 | 4 | 4 | |||
| (+) Investments & Other | 0 | 0 | 0 | 0 | |||
| (-) Debt | (32) | (32) | (32) | (32) | |||
| (-) Other Liabilities | 0 | 0 | 0 | 0 | |||
| (-) Preferred Stock | 0 | 0 | 0 | 0 | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | 82 | 126 | 153 | 127 | |||
| (/) Shares Outstanding | 182.0 | 182.0 | 182.0 | 182.0 | |||
| Implied Stock Price (AUD) | 0.45 | 0.69 | 0.84 | 0.70 | |||
| FX Rate: AUD/AUD | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (AUD) | 0.45 | 0.69 | 0.84 | 0.70 | |||
| Upside / (Downside) | -35.88% | -1.16% | 20.14% | ||||
| Stock Price | 0.70 | ||||||
| Stock Price Close | 0.70 | ||||||
| Restatment Type | Original | ||||||
| Reporting Currency | AUD | ||||||
| Trading Currency | AUD | ||||||
| FX Rate: AUD/AUD | 1.00 | ||||||
| Market Cap | 127.4 | ||||||
| Shares Outstanding | 182.0 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||