valuation

  1. 7,493 Posts.
    lightbulb Created with Sketch. 380
    FYI - A guess of value after talking to a few industry players and looking at the numbers.

    MXS Valuation
    30% Discount No Discount
    Shares on Issue 375.0 375.0
    Price 0.042 0.042
    Mkt Cap 15.75 15.75
    Cash 3.00 3.00
    EV 12.75 12.75
    EBITDA 3.5 3.5
    EV/EBITDA 3.64 3.64
    Communications Multiple (30% Discount) 7.00 10.00
    Value 22.50 33.43
    Value / Share 0.06 0.09

 
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.