Top member reports
No meetings
Consensus community valuation
The consensus valuation is for members only and has been removed from this chart. Click for membership options.
Contributing Members
Content is delayed by one month. Upgrade your membership to unlock all content. Click for membership options.
Valuation of $0.640
stale
Added 2 years ago

Assumptions:

Period: 10 yrs

WACC 11%

Terminal G 3%

EBITDA margins 60%

capex/unit $2.5m depreciated over 10yrs

Annual rental Rev/unit $1m over 7 yr term

Rollout of units FY24 - 13units p.a, steady state FY26 48p.a

Positive FCF FY30

Doesn't factor in dilution/use of debt to fund the capex spend

Read More