-
Share
15/09/14
11:23
Share
|
Column 1 |
Column 2 |
Column 3 |
Column 4 |
Column 5 |
Column 6 |
Column 7 |
0 |
Year |
Revenue $m |
Growth % |
Net Revenue $M |
Head Office Costs $m |
EBIT $m |
NPV $m |
1 |
2014 |
2.6 |
|
1.95 |
7.00 |
-5.05 |
-5.05 |
2 |
2015 |
33.6 |
1192% |
25.20 |
14.00 |
11.20 |
10.18 |
3 |
2016 |
96 |
186% |
72.00 |
21.00 |
51.00 |
42.15 |
4 |
2017 |
267 |
178% |
200.25 |
28.00 |
172.25 |
129.41 |
5 |
2018 |
385 |
44% |
288.75 |
35.00 |
253.75 |
173.31 |
6 |
2019 |
450 |
17% |
337.50 |
42.00 |
295.50 |
183.48 |
7 |
2020 |
521 |
16% |
390.75 |
49.00 |
341.75 |
192.91 |
8 |
2021 |
603.2022 |
16% |
452.40 |
56.73 |
395.67 |
203.04 |
9 |
2022 |
698.3741 |
16% |
523.78 |
65.68 |
458.10 |
213.71 |
10 |
2023 |
808.562 |
16% |
606.42 |
76.05 |
530.38 |
224.93 |
11 |
2024 |
936.1352 |
16% |
702.10 |
88.04 |
614.06 |
236.75 |
12 |
Discount Rate |
10% |
NPV USD |
1604.826 |
|
|
|
13 |
Exchange Rate |
0.91 |
NPV AUD |
1763.545 |
|
|
|
sorry column formatting got messed up