Pinned valuation:
Valuation deleted
@Bradbury , not sure how sensitive your DCF is to the cash rate but for what its worth, DRO currently has 29.5m of losses on its balance sheet which I am assuming they can roll forward so they aren’t paying tax on future profits for at least the first few years in your model.