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% |
Perpetuity Growth Rate | 3.3% - 4.3% | 3.8% |
Fair Value | €0.0046 - €0.0076 | €0.0058 |
Upside | -53.8% - -24.2% | -42.5% |
Select Revenue and EBITDA Forecast | |||||||
(USD in millions) | Input Projections | ||||||
Fiscal Years Ending | Mar-25 | Mar-26 | Mar-27 | Mar-28 | Mar-29 | Mar-30 | |
Revenue | 16 | 17 | 19 | 19 | 20 | 20 | |
% Growth | 21.6% | 12.5% | 7.5% | 3.5% | 2.0% | 2.0% | |
EBITDA | 3 | 2 | 2 | 2 | 2 | 2 | |
% of Revenue | 20.9% | 10.5% | 11.5% | 11.5% | 11.5% | 11.5% |
Calculation of Free Cash Flow | |||||||
Projected Unlevered Cash Flow | |||||||
(USD in millions) | Mar-26 | Mar-27 | Mar-28 | Mar-29 | Mar-30 | Terminal | |
EBITDA | 2 | 2 | 2 | 2 | 2 | 2 | |
Other Income / (Exp) | 0 | 0 | 0 | 0 | 0 | 0 | |
D&A | (0) | (0) | (0) | (0) | (0) | (1) | |
EBIT | 2 | 2 | 2 | 2 | 2 | 2 | |
Pro forma Taxes | (0) | (0) | (0) | (0) | (0) | (0) | |
NOPAT | 3 | 1 | 2 | 2 | 2 | 2 | 2 |
Capital Expenditures | (1) | (1) | (1) | (1) | (1) | (1) | (1) |
NWC Investment | (1) | (0) | (0) | (0) | (0) | (0) | (0) |
(+) D&A | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Free Cash Flow | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
% Growth | -57% | 46% | 14% | 6% | 2% | -3% |