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

PYC

Scientific conference spotlights PYC's work on blindness disease treatment

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

GRL

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

SIG

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

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

MIN

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

WC8

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

LPE

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

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

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

First 18 Last

Add NEA (ASX) to my watchlist