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 | 8.5% - 7.5% | 8.0% |
| Terminal Revenue Multiple | 80.6x - 89.1x | 84.9x |
| Fair Value | €0.024 - €0.028 | €0.026 |
| Upside | -60.3% - -53.4% | -56.9% |
| Select Revenue and EBITDA Forecast | ||||||
| (AUD in millions) | Input Projections | |||||
| Fiscal Years Ending | Jun-25 | Jun-26 | Jun-27 | Jun-28 | Jun-29 | Jun-30 |
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 |
| % Growth | -8.5% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| EBITDA | -2 | NA | NA | NA | NA | NA |
| % of Revenue | -491.1% | NA | NA | NA | NA | NA |
| Calculation of Free Cash Flow | ||||||
| Projected Unlevered Cash Flow | ||||||
| (AUD in millions) | Jun-26 | Jun-27 | Jun-28 | Jun-29 | Jun-30 | |
| EBITDA | NA | NA | NA | NA | NA | |
| Other Income / (Exp) | #NUM! | #NUM! | #NUM! | #NUM! | #NUM! | |
| D&A | (0) | (0) | (0) | (0) | (0) | |
| EBIT | #NUM! | #NUM! | #NUM! | #NUM! | #NUM! | |
| Pro forma Taxes | #NUM! | #NUM! | #NUM! | #NUM! | #NUM! | |
| NOPAT | (1) | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditures | #NUM! | (0) | (0) | (0) | (0) | (0) |
| NWC Investment | (0) | 0 | 0 | 0 | 0 | 0 |
| (+) D&A | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | #NUM! | 0 | 0 | 0 | 0 | 0 |
| % Growth | NM | 934% | -28% | -59% | 63% | |