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 | 505.698 K - 9.615 M | 1.216 M |
| Discount Rate | 9.8% - 7.8% | 8.8% |
| Fair Value | A$0.19 - A$2.27 | A$0.34 |
| Upside | -16.7% - 910.8% | 51.2% |
| Estimate Adjusted EBIT Margin | |||||||
| Fiscal Year Ending | LTM | ||||||
| Dec-20 | Dec-21 | Dec-22 | Dec-23 | Dec-24 | Dec-24 | ||
| (AUD in millions) | FY-4 | FY-3 | FY-2 | FY-1 | FY | LTM | |
| Revenue | 95 | 115 | 159 | 79 | 57 | 57 | |
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | (0) | 7 | 24 | 1 | (5) | (5) | |
| (+) Net Interest Expense | 1 | 0 | 1 | 0 | 0 | 0 | |
| (+) Other Non Operating Exp. | 0 | (1) | (1) | (1) | (1) | (1) | |
| (+) D&A | 3 | 2 | 2 | 3 | 3 | 3 | |
| (+) Non-recurring Items | (1) | (1) | (0) | ||||
| Adjusted EBITDA | 3 | 8 | 26 | 3 | (3) | (3) | |
| (-) D&A | (3) | (2) | (2) | (3) | (3) | (3) | |
| Adjusted EBIT | 0 | 5 | 23 | 0 | (6) | (6) | |
| % of Revenue | 0.1% | 4.6% | 14.6% | 0.3% | -10.5% | -10.5% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 0.0% | 0.3% | 14.6% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (AUD in millions) | Low | Mid | High | Market | |||
| Enterprise Value | 5 | 14 | 124 | 7 | |||
| (+) Cash & Short Term Investments | 8 | 8 | 8 | 8 | |||
| (+) Investments & Other | 0 | 0 | 0 | 0 | |||
| (-) Debt | (2) | (2) | (2) | (2) | |||
| (-) Other Liabilities | 0 | 0 | 0 | 0 | |||
| (-) Preferred Stock | 0 | 0 | 0 | 0 | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | 11 | 19 | 130 | 13 | |||
| (/) Shares Outstanding | 57.0 | 57.0 | 57.0 | 57.0 | |||
| Implied Stock Price (AUD) | 0.19 | 0.34 | 2.27 | 0.23 | |||
| FX Rate: AUD/AUD | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (AUD) | 0.19 | 0.34 | 2.27 | 0.23 | |||
| Upside / (Downside) | -16.73% | 51.23% | 910.84% | ||||
| Stock Price | 0.23 | ||||||
| Stock Price Close | 0.23 | ||||||
| Restatment Type | Original | ||||||
| Reporting Currency | AUD | ||||||
| Trading Currency | AUD | ||||||
| FX Rate: AUD/AUD | 1.00 | ||||||
| Market Cap | 12.8 | ||||||
| Shares Outstanding | 57.0 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||