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 | 20.274 M - 51.455 M | 39.418 M |
| Discount Rate | 10.8% - 8.8% | 9.8% |
| Fair Value | $12.65 - $44.12 | $29.64 |
| Upside | -43.9% - 95.8% | 31.6% |
| Estimate Adjusted EBIT Margin | |||||||
| Fiscal Year Ending | LTM | ||||||
| Jun-20 | Jun-21 | Jun-22 | Jun-23 | Jun-24 | Mar-25 | ||
| (USD in millions) | FY-4 | FY-3 | FY-2 | FY-1 | FY | LTM | |
| Revenue | 239 | 275 | 303 | 344 | 408 | 436 | |
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | 4 | 22 | 30 | 21 | 17 | (2) | |
| (+) Net Interest Expense | (0) | 1 | 2 | 5 | |||
| (+) Other Non Operating Exp. | (0) | (0) | (2) | 1 | 0 | 3 | |
| (+) D&A | 4 | 5 | 4 | 6 | 5 | 7 | |
| (+) Non-recurring Items | 4 | 2 | 0 | 5 | 12 | 12 | |
| Adjusted EBITDA | 12 | 30 | 33 | 34 | 36 | 26 | |
| (-) D&A | (4) | (5) | (4) | (6) | (5) | (7) | |
| Adjusted EBIT | 7 | 24 | 29 | 28 | 31 | 19 | |
| % of Revenue | 3.1% | 8.9% | 9.6% | 8.0% | 7.7% | 4.3% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 3.1% | 8.0% | 9.6% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (USD in millions) | Low | Mid | High | Market | |||
| Enterprise Value | 189 | 404 | 588 | 314 | |||
| (+) Cash & Short Term Investments | 49 | 49 | 49 | 49 | |||
| (+) Investments & Other | 0 | 0 | 0 | 0 | |||
| (-) Debt | (77) | (77) | (77) | (77) | |||
| (-) Other Liabilities | 0 | 0 | 0 | 0 | |||
| (-) Preferred Stock | 0 | 0 | 0 | 0 | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | 161 | 376 | 560 | 286 | |||
| (/) Shares Outstanding | 12.7 | 12.7 | 12.7 | 12.7 | |||
| Implied Stock Price (USD) | 12.65 | 29.64 | 44.12 | 22.53 | |||
| FX Rate: USD/USD | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (USD) | 12.65 | 29.64 | 44.12 | 22.53 | |||
| Upside / (Downside) | -43.86% | 31.57% | 95.83% | ||||
| Stock Price | 22.53 | ||||||
| Stock Price Close | 22.53 | ||||||
| Restatment Type | Original | ||||||
| Reporting Currency | USD | ||||||
| Trading Currency | USD | ||||||
| FX Rate: USD/USD | 1.00 | ||||||
| Market Cap | 286.0 | ||||||
| Shares Outstanding | 12.7 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||