Australia's largest stock trading and investment forum Australia's #1 stock forum

NEA

Click for more information

0.24%

$2.08 nearmap ltd

Your costs of running business are definitely out of the park...

First 18 Last

Share
Profile

Follow
Gillysrooms

9,304 Posts.

64

12/06/18

10:59

Post #: 33646741
Share

Originally posted by Westwind ↑

Hmmmm. A hope in Haddes?

Well just for the hell of it, on a slow day, what might back of the envelope extrapolation of existing figures tell us. Website 4-traders goes out 3 years (which is probably further than you would normally like to extrapolate).

But here goes - 12 years out to 2030.

It looks like the forecast cost of running the business in FY 18/19/20 is $60m/69m/78m (based on Sales less EBT) so assume 15% increase pa from 2020, gives forecast cost of running the business of around $320m in 2030.

Revenue FY18/19/20 is $53.9m/69.8m/87.7m, so assume 27% increase pa, giving $957m in 2030

So EBT in 2030 would be $957m less $320m giving $640m. If company tax remains at 30%, NPAT would be $448m. If the number of shares remains constant (400m) and options (25m) are converted, shares would be 425m, giving eps of $1.05 - still with me??

At a P/E of say 30, shares would be $31.50. The analysis is probably not worth the paper it is written on, but don't hold your breath for $50!

Expand

Your costs of running business are definitely out of the park mate. Go back to drawing board and come back with better numbers thx lol

NEA Price at posting: $1.08 Sentiment: Hold Disclosure: Held
2 Upvote

0 Great analysis

Reply

Top Stories

MIN

MinRes's Ellison knows he screwed up – for that reason, hunt for new Chair to be sped up

LPE

Sales growth pushes Lovisa's fortunes (and shares) upwards

Week 47 Wrap: HotCopper users' most watched; Brent lifts on Putin's scary letter; RFK dents CSL

PYC

Scientific conference spotlights PYC's work on blindness disease treatment

HotCopper Highlights: Your most watched stocks for Week 47, 2024

WC8

Pan Asia rebranding to 'clear confusion' after bagging $35M for Chile projects

DUI

Panic, paranoia, and gangland politics: HotCopper users react to Dubber's missing $26M

BTH

Bigtincan's Board backs Investcorp offer: Why a NASDAQ listing could be game-changing

SIG

Dale Gillham's weekly wrap: Sigma-Chemist Warehouse merger creates pharma powerhouse

GRL

To make modern missiles, you need 3D Printing. And in that gold rush, Amaero is selling shovels

There are more pages in this discussion • 27 more messages in this thread...

First 18 Last

Add NEA (ASX) to my watchlist